[EDARAN] YoY Quarter Result on 30-Sep-2012 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -4821.74%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 10,752 8,207 7,691 9,367 9,696 9,165 13,146 -3.29%
PBT -864 -1,046 -1,693 -2,371 -3,263 -1,367 -250 22.94%
Tax 0 0 0 0 0 0 0 -
NP -864 -1,046 -1,693 -2,371 -3,263 -1,367 -250 22.94%
-
NP to SH -832 -1,018 -1,694 -2,172 -2,977 -1,367 -250 22.17%
-
Tax Rate - - - - - - - -
Total Cost 11,616 9,253 9,384 11,738 12,959 10,532 13,396 -2.34%
-
Net Worth 31,373 30,701 34,440 34,624 37,278 46,909 47,785 -6.76%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 31,373 30,701 34,440 34,624 37,278 46,909 47,785 -6.76%
NOSH 57,777 57,840 57,815 57,920 60,020 59,956 59,523 -0.49%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -8.04% -12.75% -22.01% -25.31% -33.65% -14.92% -1.90% -
ROE -2.65% -3.32% -4.92% -6.27% -7.99% -2.91% -0.52% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.61 14.19 13.30 16.17 16.15 15.29 22.09 -2.81%
EPS -1.44 -1.76 -2.93 -3.75 -4.96 -2.28 -0.42 22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.543 0.5308 0.5957 0.5978 0.6211 0.7824 0.8028 -6.30%
Adjusted Per Share Value based on latest NOSH - 57,920
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.54 14.15 13.26 16.15 16.72 15.80 22.67 -3.29%
EPS -1.43 -1.76 -2.92 -3.74 -5.13 -2.36 -0.43 22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5409 0.5293 0.5938 0.597 0.6427 0.8088 0.8239 -6.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.34 0.41 0.26 0.31 0.35 0.60 0.50 -
P/RPS 1.83 2.89 1.95 1.92 2.17 3.93 2.26 -3.45%
P/EPS -23.61 -23.30 -8.87 -8.27 -7.06 -26.32 -119.05 -23.62%
EY -4.24 -4.29 -11.27 -12.10 -14.17 -3.80 -0.84 30.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.77 0.44 0.52 0.56 0.77 0.62 0.26%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 26/11/14 27/11/13 23/11/12 25/11/11 26/11/10 25/11/09 -
Price 0.30 0.305 0.25 0.28 0.32 0.42 0.65 -
P/RPS 1.61 2.15 1.88 1.73 1.98 2.75 2.94 -9.54%
P/EPS -20.83 -17.33 -8.53 -7.47 -6.45 -18.42 -154.76 -28.40%
EY -4.80 -5.77 -11.72 -13.39 -15.50 -5.43 -0.65 39.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.42 0.47 0.52 0.54 0.81 -6.24%

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