[EDARAN] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -119.14%
YoY- -102.67%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 49,652 43,940 53,112 76,492 53,304 71,099 29,722 8.92%
PBT -7,033 -9,747 -1,063 -202 618 963 780 -
Tax 27 0 361 153 1,169 -36 0 -
NP -7,006 -9,747 -702 -49 1,787 927 780 -
-
NP to SH -5,917 -9,244 -702 -49 1,834 937 780 -
-
Tax Rate - - - - -189.16% 3.74% 0.00% -
Total Cost 56,658 53,687 53,814 76,541 51,517 70,172 28,942 11.83%
-
Net Worth 34,624 37,278 46,909 47,785 49,457 50,957 46,175 -4.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 599 - -
Div Payout % - - - - - 64.03% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 34,624 37,278 46,909 47,785 49,457 50,957 46,175 -4.68%
NOSH 57,920 60,020 59,956 59,523 61,111 64,347 59,999 -0.58%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -14.11% -22.18% -1.32% -0.06% 3.35% 1.30% 2.62% -
ROE -17.09% -24.80% -1.50% -0.10% 3.71% 1.84% 1.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 85.73 73.21 88.58 128.51 87.22 110.49 49.54 9.56%
EPS -10.22 -15.40 -1.17 -0.08 3.00 1.46 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
NAPS 0.5978 0.6211 0.7824 0.8028 0.8093 0.7919 0.7696 -4.11%
Adjusted Per Share Value based on latest NOSH - 59,523
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 82.75 73.23 88.52 127.49 88.84 118.50 49.54 8.91%
EPS -9.86 -15.41 -1.17 -0.08 3.06 1.56 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.5771 0.6213 0.7818 0.7964 0.8243 0.8493 0.7696 -4.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.35 0.60 0.50 0.75 0.50 0.28 -
P/RPS 0.36 0.48 0.68 0.39 0.86 0.45 0.57 -7.36%
P/EPS -3.03 -2.27 -51.24 -607.39 24.99 34.34 21.54 -
EY -32.95 -44.00 -1.95 -0.16 4.00 2.91 4.64 -
DY 0.00 0.00 0.00 0.00 0.00 1.86 0.00 -
P/NAPS 0.52 0.56 0.77 0.62 0.93 0.63 0.36 6.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 25/11/11 26/11/10 25/11/09 27/11/08 21/11/07 30/11/06 -
Price 0.28 0.32 0.42 0.65 0.44 0.99 0.40 -
P/RPS 0.33 0.44 0.47 0.51 0.50 0.90 0.81 -13.88%
P/EPS -2.74 -2.08 -35.87 -789.60 14.66 67.99 30.77 -
EY -36.49 -48.13 -2.79 -0.13 6.82 1.47 3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 0.47 0.52 0.54 0.81 0.54 1.25 0.52 -1.66%

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