[EDARAN] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 104.26%
YoY- -92.67%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 11,174 9,911 13,883 13,355 10,707 19,506 9,823 2.16%
PBT -394 -1,830 524 -57 157 366 1,195 -
Tax 27 0 361 153 1,171 -36 0 -
NP -367 -1,830 885 96 1,328 330 1,195 -
-
NP to SH 46 -1,830 885 96 1,309 330 1,195 -41.86%
-
Tax Rate - - -68.89% - -745.86% 9.84% 0.00% -
Total Cost 11,541 11,741 12,998 13,259 9,379 19,176 8,628 4.96%
-
Net Worth 33,290 39,942 48,142 48,390 52,904 47,723 45,998 -5.24%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 599 - -
Div Payout % - - - - - 181.82% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 33,290 39,942 48,142 48,390 52,904 47,723 45,998 -5.24%
NOSH 52,500 60,000 59,797 60,000 65,443 59,999 60,050 -2.21%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -3.28% -18.46% 6.37% 0.72% 12.40% 1.69% 12.17% -
ROE 0.14% -4.58% 1.84% 0.20% 2.47% 0.69% 2.60% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.28 16.52 23.22 22.26 16.36 32.51 16.36 4.47%
EPS 0.08 -3.05 1.48 0.16 2.21 0.55 1.99 -41.44%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.6341 0.6657 0.8051 0.8065 0.8084 0.7954 0.766 -3.09%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.62 16.52 23.14 22.26 17.85 32.51 16.37 2.16%
EPS 0.08 -3.05 1.48 0.16 2.18 0.55 1.99 -41.44%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.5548 0.6657 0.8024 0.8065 0.8817 0.7954 0.7666 -5.24%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.43 0.36 0.47 0.70 0.70 0.49 0.32 -
P/RPS 2.02 2.18 2.02 3.14 4.28 1.51 1.96 0.50%
P/EPS 490.76 -11.80 31.76 437.50 35.00 89.09 16.08 76.68%
EY 0.20 -8.47 3.15 0.23 2.86 1.12 6.22 -43.57%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.68 0.54 0.58 0.87 0.87 0.62 0.42 8.35%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 26/08/10 20/08/09 26/08/08 29/08/07 30/08/06 -
Price 0.31 0.32 0.64 0.57 0.75 0.51 0.32 -
P/RPS 1.46 1.94 2.76 2.56 4.58 1.57 1.96 -4.78%
P/EPS 353.80 -10.49 43.24 356.25 37.50 92.73 16.08 67.31%
EY 0.28 -9.53 2.31 0.28 2.67 1.08 6.22 -40.32%
DY 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 0.49 0.48 0.79 0.71 0.93 0.64 0.42 2.60%

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