[EDARAN] YoY TTM Result on 30-Sep-2016 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 0.69%
YoY- -1307.57%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 39,566 153,471 94,593 36,281 48,724 38,123 42,043 -1.00%
PBT -5,214 2,813 -2,448 -4,561 671 -3,441 -490 48.28%
Tax -960 4,453 -555 -499 -195 -4 27 -
NP -6,174 7,266 -3,003 -5,060 476 -3,445 -463 53.96%
-
NP to SH -6,232 7,131 -854 -4,468 370 -3,596 -138 88.65%
-
Tax Rate - -158.30% - - 29.06% - - -
Total Cost 45,740 146,205 97,596 41,341 48,248 41,568 42,506 1.22%
-
Net Worth 23,810 29,768 29,427 27,759 31,373 30,701 34,440 -5.96%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 23,810 29,768 29,427 27,759 31,373 30,701 34,440 -5.96%
NOSH 60,000 60,000 60,000 57,905 57,777 57,840 57,815 0.61%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -15.60% 4.73% -3.17% -13.95% 0.98% -9.04% -1.10% -
ROE -26.17% 23.95% -2.90% -16.10% 1.18% -11.71% -0.40% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 68.33 265.04 163.36 62.66 84.33 65.91 72.72 -1.03%
EPS -10.76 12.31 -1.47 -7.72 0.64 -6.22 -0.24 88.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4112 0.5141 0.5082 0.4794 0.543 0.5308 0.5957 -5.98%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 65.94 255.79 157.66 60.47 81.21 63.54 70.07 -1.00%
EPS -10.39 11.89 -1.42 -7.45 0.62 -5.99 -0.23 88.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3968 0.4961 0.4905 0.4627 0.5229 0.5117 0.574 -5.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.415 0.72 0.22 0.265 0.34 0.41 0.26 -
P/RPS 0.61 0.27 0.13 0.42 0.40 0.62 0.36 9.18%
P/EPS -3.86 5.85 -14.92 -3.43 53.09 -6.59 -108.93 -42.67%
EY -25.93 17.10 -6.70 -29.12 1.88 -15.16 -0.92 74.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.40 0.43 0.55 0.63 0.77 0.44 14.84%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 26/11/18 27/11/17 29/11/16 24/11/15 26/11/14 27/11/13 -
Price 0.415 0.615 0.485 0.215 0.30 0.305 0.25 -
P/RPS 0.61 0.23 0.30 0.34 0.36 0.46 0.34 10.22%
P/EPS -3.86 4.99 -32.89 -2.79 46.85 -4.91 -104.74 -42.29%
EY -25.93 20.02 -3.04 -35.89 2.13 -20.38 -0.95 73.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.20 0.95 0.45 0.55 0.57 0.42 15.73%

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