[EDARAN] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -10.37%
YoY- 54.96%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 48,718 47,381 56,565 74,184 68,216 49,900 25,846 11.13%
PBT -9,361 -5,497 -527 317 910 1,870 -498 62.98%
Tax 0 361 153 1,171 -38 0 -38 -
NP -9,361 -5,136 -374 1,488 872 1,870 -536 61.00%
-
NP to SH -8,381 -5,136 -374 1,469 948 1,870 -536 58.06%
-
Tax Rate - - - -369.40% 4.18% 0.00% - -
Total Cost 58,079 52,517 56,939 72,696 67,344 48,030 26,382 14.04%
-
Net Worth 40,368 41,769 47,442 47,317 58,836 46,638 44,621 -1.65%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 599 - - -
Div Payout % - - - - 63.29% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 40,368 41,769 47,442 47,317 58,836 46,638 44,621 -1.65%
NOSH 59,903 59,962 60,000 58,750 74,827 60,000 59,805 0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -19.21% -10.84% -0.66% 2.01% 1.28% 3.75% -2.07% -
ROE -20.76% -12.30% -0.79% 3.10% 1.61% 4.01% -1.20% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 81.33 79.02 94.28 126.27 91.16 83.17 43.22 11.10%
EPS -13.99 -8.57 -0.62 2.50 1.27 3.12 -0.90 57.91%
DPS 0.00 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.6739 0.6966 0.7907 0.8054 0.7863 0.7773 0.7461 -1.68%
Adjusted Per Share Value based on latest NOSH - 58,750
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 81.20 78.97 94.28 123.64 113.69 83.17 43.08 11.13%
EPS -13.97 -8.56 -0.62 2.45 1.58 3.12 -0.89 58.16%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.6728 0.6962 0.7907 0.7886 0.9806 0.7773 0.7437 -1.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.30 0.36 0.73 0.49 0.98 0.40 0.29 -
P/RPS 0.37 0.46 0.77 0.39 1.07 0.48 0.67 -9.41%
P/EPS -2.14 -4.20 -117.11 19.60 77.35 12.83 -32.36 -36.38%
EY -46.64 -23.79 -0.85 5.10 1.29 7.79 -3.09 57.14%
DY 0.00 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 0.45 0.52 0.92 0.61 1.25 0.51 0.39 2.41%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 27/05/11 27/05/10 28/05/09 21/05/08 24/05/07 23/05/06 -
Price 0.35 0.37 0.62 0.50 0.85 0.36 0.34 -
P/RPS 0.43 0.47 0.66 0.40 0.93 0.43 0.79 -9.63%
P/EPS -2.50 -4.32 -99.47 20.00 67.09 11.55 -37.94 -36.42%
EY -39.97 -23.15 -1.01 5.00 1.49 8.66 -2.64 57.22%
DY 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 0.52 0.53 0.78 0.62 1.08 0.46 0.46 2.06%

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