[EDARAN] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 51.67%
YoY- 87.7%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 68,216 49,900 25,846 30,630 59,483 251,961 117,901 -8.70%
PBT 910 1,870 -498 -5,200 -40,429 11,005 18,388 -39.37%
Tax -38 0 -38 -52 -2,271 -5,022 -6,666 -57.70%
NP 872 1,870 -536 -5,252 -42,700 5,983 11,722 -35.12%
-
NP to SH 948 1,870 -536 -5,252 -42,700 5,983 11,722 -34.21%
-
Tax Rate 4.18% 0.00% - - - 45.63% 36.25% -
Total Cost 67,344 48,030 26,382 35,882 102,183 245,978 106,179 -7.30%
-
Net Worth 58,836 46,638 44,621 46,149 51,467 92,171 91,374 -7.06%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 599 - - - - - - -
Div Payout % 63.29% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 58,836 46,638 44,621 46,149 51,467 92,171 91,374 -7.06%
NOSH 74,827 60,000 59,805 59,973 60,054 60,058 60,512 3.59%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.28% 3.75% -2.07% -17.15% -71.79% 2.37% 9.94% -
ROE 1.61% 4.01% -1.20% -11.38% -82.97% 6.49% 12.83% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 91.16 83.17 43.22 51.07 99.05 419.53 194.84 -11.88%
EPS 1.27 3.12 -0.90 -8.76 -71.10 9.96 19.37 -36.47%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7863 0.7773 0.7461 0.7695 0.857 1.5347 1.51 -10.29%
Adjusted Per Share Value based on latest NOSH - 59,973
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 113.69 83.17 43.08 51.05 99.14 419.94 196.50 -8.70%
EPS 1.58 3.12 -0.89 -8.75 -71.17 9.97 19.54 -34.21%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9806 0.7773 0.7437 0.7692 0.8578 1.5362 1.5229 -7.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.98 0.40 0.29 0.27 0.51 0.80 2.01 -
P/RPS 1.07 0.48 0.67 0.53 0.51 0.19 1.03 0.63%
P/EPS 77.35 12.83 -32.36 -3.08 -0.72 8.03 10.38 39.71%
EY 1.29 7.79 -3.09 -32.43 -139.41 12.45 9.64 -28.45%
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.51 0.39 0.35 0.60 0.52 1.33 -1.02%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 24/05/07 23/05/06 27/05/05 28/05/04 27/05/03 21/05/02 -
Price 0.85 0.36 0.34 0.22 0.31 0.77 2.28 -
P/RPS 0.93 0.43 0.79 0.43 0.31 0.18 1.17 -3.75%
P/EPS 67.09 11.55 -37.94 -2.51 -0.44 7.73 11.77 33.61%
EY 1.49 8.66 -2.64 -39.81 -229.36 12.94 8.50 -25.16%
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.46 0.46 0.29 0.36 0.50 1.51 -5.42%

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