[EDARAN] YoY TTM Result on 31-Dec-2016 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 27.17%
YoY- -2159.72%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 38,232 133,100 93,609 62,350 46,994 39,481 40,204 -0.83%
PBT -5,489 3,312 -2,339 -3,548 111 -3,171 -4,015 5.34%
Tax -664 4,157 -555 -499 -195 -4 27 -
NP -6,153 7,469 -2,894 -4,047 -84 -3,175 -3,988 7.49%
-
NP to SH -6,288 6,993 -621 -3,254 -144 -3,302 -3,865 8.44%
-
Tax Rate - -125.51% - - 175.68% - - -
Total Cost 44,385 125,631 96,503 66,397 47,078 42,656 44,192 0.07%
-
Net Worth 25,200 30,232 29,844 31,882 30,902 30,334 33,641 -4.69%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 25,200 30,232 29,844 31,882 30,902 30,334 33,641 -4.69%
NOSH 60,000 60,000 60,000 57,905 58,098 57,592 58,173 0.51%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -16.09% 5.61% -3.09% -6.49% -0.18% -8.04% -9.92% -
ROE -24.95% 23.13% -2.08% -10.21% -0.47% -10.89% -11.49% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 66.03 229.86 161.66 107.68 80.89 68.55 69.11 -0.75%
EPS -10.86 12.08 -1.07 -5.62 -0.25 -5.73 -6.64 8.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4352 0.5221 0.5154 0.5506 0.5319 0.5267 0.5783 -4.62%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 65.92 229.48 161.39 107.50 81.02 68.07 69.32 -0.83%
EPS -10.84 12.06 -1.07 -5.61 -0.25 -5.69 -6.66 8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4345 0.5212 0.5146 0.5497 0.5328 0.523 0.58 -4.69%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.45 0.44 0.52 0.215 0.24 0.33 0.25 -
P/RPS 0.68 0.19 0.32 0.20 0.30 0.48 0.36 11.17%
P/EPS -4.14 3.64 -48.49 -3.83 -96.83 -5.76 -3.76 1.61%
EY -24.13 27.45 -2.06 -26.14 -1.03 -17.37 -26.58 -1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.84 1.01 0.39 0.45 0.63 0.43 15.66%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 14/02/18 28/02/17 25/02/16 25/02/15 28/02/14 -
Price 0.38 0.535 0.615 0.28 0.24 0.315 0.33 -
P/RPS 0.58 0.23 0.38 0.26 0.30 0.46 0.48 3.20%
P/EPS -3.50 4.43 -57.35 -4.98 -96.83 -5.49 -4.97 -5.67%
EY -28.58 22.57 -1.74 -20.07 -1.03 -18.20 -20.13 6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.02 1.19 0.51 0.45 0.60 0.57 7.29%

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