[EDARAN] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 41.99%
YoY- 84.62%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 85,187 53,538 51,667 49,798 38,232 133,100 93,609 -1.55%
PBT 3,965 1,539 3,963 -103 -5,489 3,312 -2,339 -
Tax -1,656 -974 -3,323 -912 -664 4,157 -555 19.97%
NP 2,309 565 640 -1,015 -6,153 7,469 -2,894 -
-
NP to SH 2,313 570 645 -967 -6,288 6,993 -621 -
-
Tax Rate 41.77% 63.29% 83.85% - - -125.51% - -
Total Cost 82,878 52,973 51,027 50,813 44,385 125,631 96,503 -2.50%
-
Net Worth 29,728 28,471 28,900 24,192 25,200 30,232 29,844 -0.06%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,737 1,013 - 1,013 - - - -
Div Payout % 75.10% 177.78% - 0.00% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 29,728 28,471 28,900 24,192 25,200 30,232 29,844 -0.06%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.71% 1.06% 1.24% -2.04% -16.09% 5.61% -3.09% -
ROE 7.78% 2.00% 2.23% -4.00% -24.95% 23.13% -2.08% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 147.12 92.46 89.23 86.00 66.03 229.86 161.66 -1.55%
EPS 3.99 0.98 1.11 -1.67 -10.86 12.08 -1.07 -
DPS 3.00 1.75 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.5134 0.4917 0.4991 0.4178 0.4352 0.5221 0.5154 -0.06%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 141.98 89.23 86.11 83.00 63.72 221.83 156.02 -1.55%
EPS 3.86 0.95 1.08 -1.61 -10.48 11.66 -1.04 -
DPS 2.90 1.69 0.00 1.69 0.00 0.00 0.00 -
NAPS 0.4955 0.4745 0.4817 0.4032 0.42 0.5039 0.4974 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.87 0.545 0.755 0.44 0.45 0.44 0.52 -
P/RPS 0.59 0.59 0.85 0.51 0.68 0.19 0.32 10.72%
P/EPS 21.78 55.37 67.78 -26.35 -4.14 3.64 -48.49 -
EY 4.59 1.81 1.48 -3.80 -24.13 27.45 -2.06 -
DY 3.45 3.21 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 1.69 1.11 1.51 1.05 1.03 0.84 1.01 8.95%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 23/02/22 24/02/21 26/02/20 27/02/19 14/02/18 -
Price 1.33 0.51 0.70 0.545 0.38 0.535 0.615 -
P/RPS 0.90 0.55 0.78 0.63 0.58 0.23 0.38 15.44%
P/EPS 33.30 51.81 62.84 -32.64 -3.50 4.43 -57.35 -
EY 3.00 1.93 1.59 -3.06 -28.58 22.57 -1.74 -
DY 2.26 3.43 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 2.59 1.04 1.40 1.30 0.87 1.02 1.19 13.83%

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