[EDARAN] YoY Quarter Result on 31-Mar-2022 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -53.66%
YoY- -95.06%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 17,560 11,472 11,443 12,831 9,670 76,375 9,632 10.52%
PBT 1,078 475 1,990 -4,661 424 1,862 -959 -
Tax -425 -420 -837 -439 12 -33 0 -
NP 653 55 1,153 -5,100 436 1,829 -959 -
-
NP to SH 654 57 1,155 -5,094 443 2,652 -464 -
-
Tax Rate 39.42% 88.42% 42.06% - -2.83% 1.77% - -
Total Cost 16,907 11,417 10,290 17,931 9,234 74,546 10,591 8.10%
-
Net Worth 28,130 27,979 24,331 20,208 0 32,235 31,436 -1.83%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 1,013 - - - - - -
Div Payout % - 1,777.78% - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 28,130 27,979 24,331 20,208 0 32,235 31,436 -1.83%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.72% 0.48% 10.08% -39.75% 4.51% 2.39% -9.96% -
ROE 2.32% 0.20% 4.75% -25.21% 0.00% 8.23% -1.48% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 30.33 19.81 19.76 22.16 16.70 131.90 16.63 10.52%
EPS 1.13 0.10 1.99 -8.80 0.77 4.58 -0.80 -
DPS 0.00 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4858 0.4832 0.4202 0.349 0.00 0.5567 0.5429 -1.83%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 29.27 19.12 19.07 21.39 16.12 127.29 16.05 10.52%
EPS 1.09 0.10 1.93 -8.49 0.74 4.42 -0.77 -
DPS 0.00 1.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4688 0.4663 0.4055 0.3368 0.00 0.5373 0.5239 -1.83%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.54 0.645 0.455 0.215 0.535 0.775 0.32 -
P/RPS 1.78 3.26 2.30 0.97 3.20 0.59 1.92 -1.25%
P/EPS 47.81 655.24 22.81 -2.44 69.93 16.92 -39.93 -
EY 2.09 0.15 4.38 -40.92 1.43 5.91 -2.50 -
DY 0.00 2.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.33 1.08 0.62 0.00 1.39 0.59 11.10%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 25/05/22 27/05/21 24/06/20 30/05/19 31/05/18 25/05/17 -
Price 0.47 0.61 0.545 0.335 0.44 0.39 0.305 -
P/RPS 1.55 3.08 2.76 1.51 2.63 0.30 1.83 -2.72%
P/EPS 41.61 619.69 27.32 -3.81 57.51 8.52 -38.06 -
EY 2.40 0.16 3.66 -26.26 1.74 11.74 -2.63 -
DY 0.00 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.26 1.30 0.96 0.00 0.70 0.56 9.58%

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