[EDARAN] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -48.64%
YoY- -1939.52%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 37,607 43,719 49,981 43,409 57,093 76,832 59,417 -7.33%
PBT -4,088 -1,168 -7,925 -7,851 54 103 701 -
Tax -4 27 27 0 361 153 1,169 -
NP -4,092 -1,141 -7,898 -7,851 415 256 1,870 -
-
NP to SH -4,272 -616 -6,722 -7,634 415 256 1,927 -
-
Tax Rate - - - - -668.52% -148.54% -166.76% -
Total Cost 41,699 44,860 57,879 51,260 56,678 76,576 57,547 -5.22%
-
Net Worth 31,474 36,297 33,290 39,942 48,142 48,390 52,904 -8.28%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 31,474 36,297 33,290 39,942 48,142 48,390 52,904 -8.28%
NOSH 57,889 57,826 52,500 60,000 59,797 60,000 65,443 -2.02%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -10.88% -2.61% -15.80% -18.09% 0.73% 0.33% 3.15% -
ROE -13.57% -1.70% -20.19% -19.11% 0.86% 0.53% 3.64% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 64.96 75.60 95.20 72.35 95.48 128.05 90.79 -5.42%
EPS -7.38 -1.07 -12.80 -12.72 0.69 0.43 2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.6277 0.6341 0.6657 0.8051 0.8065 0.8084 -6.39%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 62.68 72.87 83.30 72.35 95.16 128.05 99.03 -7.33%
EPS -7.12 -1.03 -11.20 -12.72 0.69 0.43 3.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5246 0.605 0.5548 0.6657 0.8024 0.8065 0.8817 -8.28%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.33 0.32 0.43 0.36 0.47 0.70 0.70 -
P/RPS 0.51 0.42 0.45 0.50 0.49 0.55 0.77 -6.63%
P/EPS -4.47 -30.04 -3.36 -2.83 67.72 164.06 23.77 -
EY -22.36 -3.33 -29.78 -35.34 1.48 0.61 4.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.68 0.54 0.58 0.87 0.87 -5.74%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 27/08/13 16/08/12 25/08/11 26/08/10 20/08/09 26/08/08 -
Price 0.355 0.26 0.31 0.32 0.64 0.57 0.75 -
P/RPS 0.55 0.34 0.33 0.44 0.67 0.45 0.83 -6.62%
P/EPS -4.81 -24.41 -2.42 -2.52 92.22 133.59 25.47 -
EY -20.79 -4.10 -41.30 -39.76 1.08 0.75 3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.41 0.49 0.48 0.79 0.71 0.93 -5.79%

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