[EDARAN] YoY Cumulative 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- 108.95%
YoY- 103.27%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 129,053 53,233 28,346 36,533 26,972 31,357 38,807 22.16%
PBT 2,377 -1,745 -3,158 220 -3,559 -199 -7,531 -
Tax 0 0 -114 0 0 0 0 -
NP 2,377 -1,745 -3,272 220 -3,559 -199 -7,531 -
-
NP to SH 3,923 -875 -3,146 119 -3,642 182 -6,768 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 126,676 54,978 31,618 36,313 30,531 31,556 46,338 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 12.17% -2.78% -10.68% 0.37% -11.22% 0.48% -16.74% -
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 222.87 91.93 48.93 64.47 46.58 53.41 64.68 22.88%
EPS 6.77 -1.51 -5.43 0.21 -6.29 0.31 -11.28 -
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 215.09 88.72 47.24 60.89 44.95 52.26 64.68 22.16%
EPS 6.54 -1.46 -5.24 0.20 -6.07 0.30 -11.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5373 0.5239 0.4908 0.5367 0.541 0.6261 0.6739 -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 0.35 0.35 0.49 0.43 0.56 0.51 0.46 -4.45%
P/EPS 11.44 -21.18 -4.42 133.33 -4.13 87.10 -2.66 -
EY 8.74 -4.72 -22.63 0.75 -24.19 1.15 -37.60 -
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 0.17 0.33 0.56 0.42 0.67 0.66 0.54 -17.51%
P/EPS 5.76 -20.18 -5.06 128.57 -4.93 112.90 -3.10 -
EY 17.37 -4.95 -19.75 0.78 -20.29 0.89 -32.23 -
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