[EDARAN] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 10.58%
YoY- 163.17%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 26,478 19,852 16,389 11,004 12,697 14,031 34,402 -4.26%
PBT 1,006 1,640 544 1,119 499 774 275 24.11%
Tax -678 -358 -422 0 0 -296 0 -
NP 328 1,282 122 1,119 499 478 275 2.97%
-
NP to SH 329 1,283 123 1,129 429 485 623 -10.09%
-
Tax Rate 67.40% 21.83% 77.57% 0.00% 0.00% 38.24% 0.00% -
Total Cost 26,150 18,570 16,267 9,885 12,198 13,553 34,127 -4.33%
-
Net Worth 29,728 28,471 28,900 24,192 25,200 30,232 29,844 -0.06%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,737 - - 1,013 - - - -
Div Payout % 528.01% - - 89.76% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 29,728 28,471 28,900 24,192 25,200 30,232 29,844 -0.06%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.24% 6.46% 0.74% 10.17% 3.93% 3.41% 0.80% -
ROE 1.11% 4.51% 0.43% 4.67% 1.70% 1.60% 2.09% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 45.73 34.28 28.30 19.00 21.93 24.23 59.41 -4.26%
EPS 0.57 2.22 0.21 1.95 0.74 0.84 1.08 -10.09%
DPS 3.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.5134 0.4917 0.4991 0.4178 0.4352 0.5221 0.5154 -0.06%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 44.13 33.09 27.32 18.34 21.16 23.39 57.34 -4.26%
EPS 0.55 2.14 0.21 1.88 0.72 0.81 1.04 -10.06%
DPS 2.90 0.00 0.00 1.69 0.00 0.00 0.00 -
NAPS 0.4955 0.4745 0.4817 0.4032 0.42 0.5039 0.4974 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.87 0.545 0.755 0.44 0.45 0.44 0.52 -
P/RPS 1.90 1.59 2.67 2.32 2.05 1.82 0.88 13.68%
P/EPS 153.12 24.60 355.43 22.57 60.74 52.53 48.33 21.18%
EY 0.65 4.07 0.28 4.43 1.65 1.90 2.07 -17.54%
DY 3.45 0.00 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 1.69 1.11 1.51 1.05 1.03 0.84 1.01 8.95%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 23/02/22 24/02/21 26/02/20 27/02/19 14/02/18 -
Price 1.33 0.51 0.70 0.545 0.38 0.535 0.615 -
P/RPS 2.91 1.49 2.47 2.87 1.73 2.21 1.04 18.69%
P/EPS 234.08 23.02 329.54 27.95 51.29 63.87 57.16 26.47%
EY 0.43 4.34 0.30 3.58 1.95 1.57 1.75 -20.84%
DY 2.26 0.00 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 2.59 1.04 1.40 1.30 0.87 1.02 1.19 13.83%

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