[EDARAN] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -18.97%
YoY- -78.34%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 15,390 9,915 19,977 14,791 18,167 19,913 5,683 18.04%
PBT -2,092 -3,178 498 47 175 78 -616 22.57%
Tax 0 0 0 0 -2 0 0 -
NP -2,092 -3,178 498 47 173 78 -616 22.57%
-
NP to SH -1,857 -3,178 498 47 217 78 -616 20.17%
-
Tax Rate - - 0.00% 0.00% 1.14% 0.00% - -
Total Cost 17,482 13,093 19,479 14,744 17,994 19,835 6,299 18.52%
-
Net Worth 40,368 41,769 47,442 47,317 58,836 46,638 44,621 -1.65%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 40,368 41,769 47,442 47,317 58,836 46,638 44,621 -1.65%
NOSH 59,903 59,962 60,000 58,750 74,827 60,000 59,805 0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -13.59% -32.05% 2.49% 0.32% 0.95% 0.39% -10.84% -
ROE -4.60% -7.61% 1.05% 0.10% 0.37% 0.17% -1.38% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.69 16.54 33.30 25.18 24.28 33.19 9.50 18.01%
EPS -3.10 -5.30 0.83 0.08 0.29 0.13 -1.03 20.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6739 0.6966 0.7907 0.8054 0.7863 0.7773 0.7461 -1.68%
Adjusted Per Share Value based on latest NOSH - 58,750
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 26.53 17.09 34.44 25.50 31.32 34.33 9.80 18.03%
EPS -3.20 -5.48 0.86 0.08 0.37 0.13 -1.06 20.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.696 0.7202 0.818 0.8158 1.0144 0.8041 0.7693 -1.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.30 0.36 0.73 0.49 0.98 0.40 0.29 -
P/RPS 1.17 2.18 2.19 1.95 4.04 1.21 3.05 -14.74%
P/EPS -9.68 -6.79 87.95 612.50 337.93 307.69 -28.16 -16.28%
EY -10.33 -14.72 1.14 0.16 0.30 0.33 -3.55 19.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.92 0.61 1.25 0.51 0.39 2.41%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 27/05/11 27/05/10 28/05/09 21/05/08 24/05/07 23/05/06 -
Price 0.35 0.37 0.62 0.50 0.85 0.36 0.34 -
P/RPS 1.36 2.24 1.86 1.99 3.50 1.08 3.58 -14.88%
P/EPS -11.29 -6.98 74.70 625.00 293.10 276.92 -33.01 -16.36%
EY -8.86 -14.32 1.34 0.16 0.34 0.36 -3.03 19.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.78 0.62 1.08 0.46 0.46 2.06%

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