[EDARAN] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 93.77%
YoY- 96.23%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 59,417 59,583 27,391 33,143 40,157 197,056 175,089 -16.46%
PBT 701 1,041 508 -251 -7,473 -36,933 20,991 -43.22%
Tax 1,169 -36 0 -76 -1,209 -3,741 -5,853 -
NP 1,870 1,005 508 -327 -8,682 -40,674 15,138 -29.40%
-
NP to SH 1,927 1,005 508 -327 -8,682 -40,674 15,138 -29.05%
-
Tax Rate -166.76% 3.46% 0.00% - - - 27.88% -
Total Cost 57,547 58,578 26,883 33,470 48,839 237,730 159,951 -15.65%
-
Net Worth 52,904 47,723 45,998 45,759 46,375 54,884 98,387 -9.81%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 599 - - - - - -
Div Payout % - 59.70% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 52,904 47,723 45,998 45,759 46,375 54,884 98,387 -9.81%
NOSH 65,443 59,999 60,050 60,400 59,963 59,996 59,992 1.45%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.15% 1.69% 1.85% -0.99% -21.62% -20.64% 8.65% -
ROE 3.64% 2.11% 1.10% -0.71% -18.72% -74.11% 15.39% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 90.79 99.31 45.61 54.87 66.97 328.44 291.85 -17.67%
EPS 2.94 1.68 0.85 -0.54 -14.48 -67.79 25.23 -30.08%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8084 0.7954 0.766 0.7576 0.7734 0.9148 1.64 -11.11%
Adjusted Per Share Value based on latest NOSH - 60,400
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 99.03 99.31 45.65 55.24 66.93 328.43 291.82 -16.46%
EPS 3.21 1.68 0.85 -0.55 -14.47 -67.79 25.23 -29.05%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8817 0.7954 0.7666 0.7627 0.7729 0.9147 1.6398 -9.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.70 0.49 0.32 0.38 0.31 0.94 2.10 -
P/RPS 0.77 0.49 0.70 0.69 0.46 0.29 0.72 1.12%
P/EPS 23.77 29.25 37.83 -70.19 -2.14 -1.39 8.32 19.10%
EY 4.21 3.42 2.64 -1.42 -46.71 -72.12 12.02 -16.02%
DY 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.62 0.42 0.50 0.40 1.03 1.28 -6.22%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 29/08/07 30/08/06 30/08/05 27/08/04 29/08/03 22/08/02 -
Price 0.75 0.51 0.32 0.46 0.28 1.03 2.08 -
P/RPS 0.83 0.51 0.70 0.84 0.42 0.31 0.71 2.63%
P/EPS 25.47 30.45 37.83 -84.97 -1.93 -1.52 8.24 20.67%
EY 3.93 3.28 2.64 -1.18 -51.71 -65.82 12.13 -17.11%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.64 0.42 0.61 0.36 1.13 1.27 -5.05%

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