[EDARAN] YoY TTM Result on 30-Jun-2016 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -45.83%
YoY- -2545.11%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 54,090 150,076 84,740 38,818 46,179 37,607 43,719 3.60%
PBT -4,032 2,509 -3,640 -4,473 489 -4,088 -1,168 22.92%
Tax -918 4,426 -556 -498 -195 -4 27 -
NP -4,950 6,935 -4,196 -4,971 294 -4,092 -1,141 27.69%
-
NP to SH -5,008 7,202 -2,303 -4,499 184 -4,272 -616 41.77%
-
Tax Rate - -176.40% - - 39.88% - - -
Total Cost 59,040 143,141 88,936 43,789 45,885 41,699 44,860 4.68%
-
Net Worth 22,415 30,249 29,195 27,915 31,214 31,474 36,297 -7.71%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 22,415 30,249 29,195 27,915 31,214 31,474 36,297 -7.71%
NOSH 60,000 60,000 60,000 57,843 56,363 57,889 57,826 0.61%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -9.15% 4.62% -4.95% -12.81% 0.64% -10.88% -2.61% -
ROE -22.34% 23.81% -7.89% -16.12% 0.59% -13.57% -1.70% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 93.41 259.18 146.34 67.11 81.93 64.96 75.60 3.58%
EPS -8.65 12.44 -3.98 -7.78 0.33 -7.38 -1.07 41.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3871 0.5224 0.5042 0.4826 0.5538 0.5437 0.6277 -7.73%
Adjusted Per Share Value based on latest NOSH - 57,843
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 93.26 258.75 146.10 66.93 79.62 64.84 75.38 3.60%
EPS -8.63 12.42 -3.97 -7.76 0.32 -7.37 -1.06 41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3865 0.5215 0.5034 0.4813 0.5382 0.5427 0.6258 -7.71%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.44 0.35 0.27 0.27 0.32 0.33 0.32 -
P/RPS 0.47 0.14 0.18 0.40 0.39 0.51 0.42 1.89%
P/EPS -5.09 2.81 -6.79 -3.47 98.02 -4.47 -30.04 -25.60%
EY -19.66 35.54 -14.73 -28.81 1.02 -22.36 -3.33 34.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.67 0.54 0.56 0.58 0.61 0.51 14.33%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 28/08/18 30/08/17 29/08/16 26/08/15 28/08/14 27/08/13 -
Price 0.445 0.65 0.225 0.27 0.325 0.355 0.26 -
P/RPS 0.48 0.25 0.15 0.40 0.40 0.55 0.34 5.91%
P/EPS -5.15 5.23 -5.66 -3.47 99.56 -4.81 -24.41 -22.83%
EY -19.44 19.13 -17.68 -28.81 1.00 -20.79 -4.10 29.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.24 0.45 0.56 0.59 0.65 0.41 18.74%

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