[EDARAN] YoY Cumulative 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- 90.44%
YoY- 87.77%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 48,710 40,077 17,568 24,865 34,392 171,965 95,093 -10.54%
PBT 544 675 -687 -440 -2,713 784 10,770 -39.17%
Tax -2 0 0 -38 -1,195 -2,665 -3,496 -71.15%
NP 542 675 -687 -478 -3,908 -1,881 7,274 -35.10%
-
NP to SH 618 675 -687 -478 -3,908 -1,881 7,274 -33.67%
-
Tax Rate 0.37% 0.00% - - - 339.92% 32.46% -
Total Cost 48,168 39,402 18,255 25,343 38,300 173,846 87,819 -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 1.14% 1.45% -1.54% -1.04% -7.60% -2.05% 8.03% -
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 70.94 67.09 29.41 41.62 57.29 287.07 158.44 -12.52%
EPS 0.90 1.13 -1.15 -0.80 -6.51 -3.14 12.12 -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 81.18 66.80 29.28 41.44 57.32 286.61 158.49 -10.54%
EPS 1.03 1.13 -1.15 -0.80 -6.51 -3.14 12.12 -33.66%
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 1.38 0.60 0.99 0.65 0.89 0.28 1.27 1.39%
P/EPS 108.89 35.40 -25.22 -33.75 -7.83 -25.48 16.58 36.80%
EY 0.92 2.82 -3.97 -2.96 -12.76 -3.93 6.03 -26.88%
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 1.20 0.54 1.16 0.53 0.54 0.27 1.44 -2.99%
P/EPS 94.44 31.86 -29.57 -27.50 -4.76 -24.52 18.81 30.82%
EY 1.06 3.14 -3.38 -3.64 -21.00 -4.08 5.32 -23.55%
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