[EDARAN] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 105.97%
YoY- 103.27%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 172,070 70,977 37,794 48,710 35,962 41,809 51,742 22.16%
PBT 3,169 -2,326 -4,210 293 -4,745 -265 -10,041 -
Tax 0 0 -152 0 0 0 0 -
NP 3,169 -2,326 -4,362 293 -4,745 -265 -10,041 -
-
NP to SH 5,230 -1,166 -4,194 158 -4,856 242 -9,024 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 168,901 73,303 42,157 48,417 40,707 42,074 61,783 18.23%
-
Net Worth 32,235 31,436 29,449 32,203 32,459 37,568 40,434 -3.70%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 32,235 31,436 29,449 32,203 32,459 37,568 40,434 -3.70%
NOSH 60,000 60,000 57,937 56,666 57,901 58,709 59,903 0.02%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.84% -3.28% -11.54% 0.60% -13.20% -0.63% -19.41% -
ROE 16.23% -3.71% -14.24% 0.49% -14.96% 0.65% -22.32% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 297.16 122.58 65.23 85.96 62.11 71.21 86.24 22.88%
EPS 9.03 -2.01 -7.24 0.28 -8.39 0.41 -15.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5567 0.5429 0.5083 0.5683 0.5606 0.6399 0.6739 -3.13%
Adjusted Per Share Value based on latest NOSH - 57,808
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 296.67 122.37 65.16 83.98 62.00 72.09 89.21 22.16%
EPS 9.02 -2.01 -7.23 0.27 -8.37 0.42 -15.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5558 0.542 0.5078 0.5552 0.5596 0.6477 0.6971 -3.70%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.775 0.32 0.24 0.28 0.26 0.27 0.30 -
P/RPS 0.26 0.26 0.37 0.33 0.42 0.38 0.35 -4.83%
P/EPS 8.58 -15.88 -3.31 100.00 -3.10 65.32 -1.99 -
EY 11.66 -6.30 -30.17 1.00 -32.26 1.53 -50.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.59 0.47 0.49 0.46 0.42 0.45 20.66%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 25/05/16 28/05/15 28/05/14 31/05/13 24/05/12 -
Price 0.39 0.305 0.275 0.27 0.31 0.35 0.35 -
P/RPS 0.13 0.25 0.42 0.31 0.50 0.49 0.41 -17.41%
P/EPS 4.32 -15.14 -3.80 96.43 -3.70 84.68 -2.33 -
EY 23.16 -6.61 -26.33 1.04 -27.05 1.18 -42.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.54 0.48 0.55 0.55 0.52 5.07%

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