[EDARAN] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 93.63%
YoY- 87.77%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 64,946 53,436 23,424 33,153 45,856 229,286 126,790 -10.54%
PBT 725 900 -916 -586 -3,617 1,045 14,360 -39.17%
Tax -2 0 0 -50 -1,593 -3,553 -4,661 -72.50%
NP 722 900 -916 -637 -5,210 -2,508 9,698 -35.11%
-
NP to SH 824 900 -916 -637 -5,210 -2,508 9,698 -33.67%
-
Tax Rate 0.28% 0.00% - - - 340.00% 32.46% -
Total Cost 64,224 52,536 24,340 33,790 51,066 231,794 117,092 -9.51%
-
Net Worth 53,992 46,431 44,571 45,977 51,446 91,935 90,624 -8.26%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 53,992 46,431 44,571 45,977 51,446 91,935 90,624 -8.26%
NOSH 68,666 59,734 59,739 59,749 60,030 59,904 60,016 2.26%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.11% 1.68% -3.91% -1.92% -11.36% -1.09% 7.65% -
ROE 1.53% 1.94% -2.06% -1.39% -10.13% -2.73% 10.70% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 94.58 89.46 39.21 55.49 76.39 382.75 211.26 -12.52%
EPS 1.20 1.51 -1.53 -1.07 -8.68 -4.19 16.16 -35.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7863 0.7773 0.7461 0.7695 0.857 1.5347 1.51 -10.29%
Adjusted Per Share Value based on latest NOSH - 59,973
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 108.24 89.06 39.04 55.26 76.43 382.14 211.32 -10.54%
EPS 1.37 1.50 -1.53 -1.06 -8.68 -4.18 16.16 -33.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8999 0.7739 0.7429 0.7663 0.8574 1.5323 1.5104 -8.26%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.98 0.40 0.29 0.27 0.51 0.80 2.01 -
P/RPS 1.04 0.45 0.74 0.49 0.67 0.21 0.95 1.51%
P/EPS 81.67 26.55 -18.91 -25.31 -5.88 -19.11 12.44 36.79%
EY 1.22 3.77 -5.29 -3.95 -17.02 -5.23 8.04 -26.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.51 0.39 0.35 0.60 0.52 1.33 -1.02%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 24/05/07 23/05/06 27/05/05 28/05/04 27/05/03 21/05/02 -
Price 0.85 0.36 0.34 0.22 0.31 0.77 2.28 -
P/RPS 0.90 0.40 0.87 0.40 0.41 0.20 1.08 -2.99%
P/EPS 70.83 23.89 -22.17 -20.62 -3.57 -18.39 14.11 30.82%
EY 1.41 4.19 -4.51 -4.85 -28.00 -5.44 7.09 -23.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.46 0.46 0.29 0.36 0.50 1.51 -5.42%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment