[EDARAN] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 323.08%
YoY- -72.38%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 13,883 13,355 10,707 19,506 9,823 8,278 5,765 15.76%
PBT 524 -57 157 366 1,195 189 -4,760 -
Tax 361 153 1,171 -36 0 -38 -14 -
NP 885 96 1,328 330 1,195 151 -4,774 -
-
NP to SH 885 96 1,309 330 1,195 151 -4,774 -
-
Tax Rate -68.89% - -745.86% 9.84% 0.00% 20.11% - -
Total Cost 12,998 13,259 9,379 19,176 8,628 8,127 10,539 3.55%
-
Net Worth 48,142 48,390 52,904 47,723 45,998 45,759 46,375 0.62%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 599 - - - -
Div Payout % - - - 181.82% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 48,142 48,390 52,904 47,723 45,998 45,759 46,375 0.62%
NOSH 59,797 60,000 65,443 59,999 60,050 60,400 59,963 -0.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.37% 0.72% 12.40% 1.69% 12.17% 1.82% -82.81% -
ROE 1.84% 0.20% 2.47% 0.69% 2.60% 0.33% -10.29% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 23.22 22.26 16.36 32.51 16.36 13.71 9.61 15.83%
EPS 1.48 0.16 2.21 0.55 1.99 0.25 -7.96 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.8051 0.8065 0.8084 0.7954 0.766 0.7576 0.7734 0.67%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 23.14 22.26 17.85 32.51 16.37 13.80 9.61 15.76%
EPS 1.48 0.16 2.18 0.55 1.99 0.25 -7.96 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.8024 0.8065 0.8817 0.7954 0.7666 0.7627 0.7729 0.62%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.47 0.70 0.70 0.49 0.32 0.38 0.31 -
P/RPS 2.02 3.14 4.28 1.51 1.96 2.77 3.22 -7.47%
P/EPS 31.76 437.50 35.00 89.09 16.08 152.00 -3.89 -
EY 3.15 0.23 2.86 1.12 6.22 0.66 -25.68 -
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 0.58 0.87 0.87 0.62 0.42 0.50 0.40 6.38%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 20/08/09 26/08/08 29/08/07 30/08/06 30/08/05 27/08/04 -
Price 0.64 0.57 0.75 0.51 0.32 0.46 0.28 -
P/RPS 2.76 2.56 4.58 1.57 1.96 3.36 2.91 -0.87%
P/EPS 43.24 356.25 37.50 92.73 16.08 184.00 -3.52 -
EY 2.31 0.28 2.67 1.08 6.22 0.54 -28.43 -
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.93 0.64 0.42 0.61 0.36 13.98%

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