[EDARAN] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 51.45%
YoY- -393.75%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 31,357 38,807 33,498 43,210 63,477 48,710 40,077 -4.00%
PBT -199 -7,531 -6,221 -470 160 544 675 -
Tax 0 0 200 0 0 -2 0 -
NP -199 -7,531 -6,021 -470 160 542 675 -
-
NP to SH 182 -6,768 -6,021 -470 160 618 675 -19.60%
-
Tax Rate - - - - 0.00% 0.37% 0.00% -
Total Cost 31,556 46,338 39,519 43,680 63,317 48,168 39,402 -3.62%
-
Net Worth 37,568 40,434 41,775 47,644 47,727 53,992 46,431 -3.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 37,568 40,434 41,775 47,644 47,727 53,992 46,431 -3.46%
NOSH 58,709 59,903 59,970 60,256 59,259 68,666 59,734 -0.28%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -0.63% -19.41% -17.97% -1.09% 0.25% 1.11% 1.68% -
ROE 0.48% -16.74% -14.41% -0.99% 0.34% 1.14% 1.45% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 53.41 64.68 55.86 71.71 107.12 70.94 67.09 -3.72%
EPS 0.31 -11.28 -10.04 -0.78 0.27 0.90 1.13 -19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6399 0.6739 0.6966 0.7907 0.8054 0.7863 0.7773 -3.18%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 52.26 64.68 55.83 72.02 105.80 81.18 66.80 -4.00%
EPS 0.30 -11.28 -10.04 -0.78 0.27 1.03 1.13 -19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6261 0.6739 0.6963 0.7941 0.7955 0.8999 0.7739 -3.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.27 0.30 0.36 0.73 0.49 0.98 0.40 -
P/RPS 0.51 0.46 0.64 1.02 0.46 1.38 0.60 -2.66%
P/EPS 87.10 -2.66 -3.59 -93.59 181.48 108.89 35.40 16.17%
EY 1.15 -37.60 -27.89 -1.07 0.55 0.92 2.82 -13.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.52 0.92 0.61 1.25 0.51 -3.18%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 24/05/12 27/05/11 27/05/10 28/05/09 21/05/08 24/05/07 -
Price 0.35 0.35 0.37 0.62 0.50 0.85 0.36 -
P/RPS 0.66 0.54 0.66 0.86 0.47 1.20 0.54 3.39%
P/EPS 112.90 -3.10 -3.69 -79.49 185.19 94.44 31.86 23.45%
EY 0.89 -32.23 -27.14 -1.26 0.54 1.06 3.14 -18.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.53 0.78 0.62 1.08 0.46 3.02%

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