[EDARAN] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -6.84%
YoY- 78.34%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 71,099 29,722 32,515 31,536 173,050 194,091 42,813 8.81%
PBT 963 780 1,479 -8,067 -39,457 20,407 9,535 -31.74%
Tax -36 0 -76 -1,209 -3,366 -5,776 -3,622 -53.61%
NP 927 780 1,403 -9,276 -42,823 14,631 5,913 -26.55%
-
NP to SH 937 780 1,403 -9,276 -42,823 14,631 5,913 -26.42%
-
Tax Rate 3.74% 0.00% 5.14% - - 28.30% 37.99% -
Total Cost 70,172 28,942 31,112 40,812 215,873 179,460 36,900 11.30%
-
Net Worth 50,957 46,175 47,071 44,949 54,047 99,109 84,599 -8.09%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 599 - - - - - - -
Div Payout % 64.03% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 50,957 46,175 47,071 44,949 54,047 99,109 84,599 -8.09%
NOSH 64,347 59,999 62,222 59,932 59,899 59,812 59,999 1.17%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.30% 2.62% 4.31% -29.41% -24.75% 7.54% 13.81% -
ROE 1.84% 1.69% 2.98% -20.64% -79.23% 14.76% 6.99% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 110.49 49.54 52.26 52.62 288.90 324.50 71.36 7.55%
EPS 1.46 1.30 2.25 -15.48 -71.49 24.46 9.86 -27.25%
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7919 0.7696 0.7565 0.75 0.9023 1.657 1.41 -9.16%
Adjusted Per Share Value based on latest NOSH - 59,932
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 118.50 49.54 54.19 52.56 288.42 323.49 71.36 8.81%
EPS 1.56 1.30 2.34 -15.46 -71.37 24.38 9.86 -26.44%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8493 0.7696 0.7845 0.7492 0.9008 1.6518 1.41 -8.09%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.50 0.28 0.34 0.35 0.83 1.35 1.92 -
P/RPS 0.45 0.57 0.65 0.67 0.29 0.42 2.69 -25.76%
P/EPS 34.34 21.54 15.08 -2.26 -1.16 5.52 19.48 9.90%
EY 2.91 4.64 6.63 -44.22 -86.13 18.12 5.13 -9.01%
DY 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.36 0.45 0.47 0.92 0.81 1.36 -12.03%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 30/11/06 30/11/05 30/11/04 21/11/03 29/10/02 - -
Price 0.99 0.40 0.29 0.34 0.66 1.54 0.00 -
P/RPS 0.90 0.81 0.55 0.65 0.23 0.47 0.00 -
P/EPS 67.99 30.77 12.86 -2.20 -0.92 6.30 0.00 -
EY 1.47 3.25 7.78 -45.52 -108.32 15.88 0.00 -
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.52 0.38 0.45 0.73 0.93 0.00 -

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