[EDARAN] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 126.48%
YoY- 102.72%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 37,993 47,168 39,334 42,531 48,718 47,381 56,565 -6.41%
PBT -2,893 -306 -4,528 -593 -9,361 -5,497 -527 32.78%
Tax -309 -4 27 27 0 361 153 -
NP -3,202 -310 -4,501 -566 -9,361 -5,136 -374 42.98%
-
NP to SH -3,085 -508 -4,440 228 -8,381 -5,136 -374 42.09%
-
Tax Rate - - - - - - - -
Total Cost 41,195 47,478 43,835 43,097 58,079 52,517 56,939 -5.24%
-
Net Worth 29,469 32,852 32,451 36,950 40,368 41,769 47,442 -7.62%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 29,469 32,852 32,451 36,950 40,368 41,769 47,442 -7.62%
NOSH 57,976 57,808 57,887 57,744 59,903 59,962 60,000 -0.56%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -8.43% -0.66% -11.44% -1.33% -19.21% -10.84% -0.66% -
ROE -10.47% -1.55% -13.68% 0.62% -20.76% -12.30% -0.79% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 65.53 81.59 67.95 73.65 81.33 79.02 94.28 -5.87%
EPS -5.32 -0.88 -7.67 0.39 -13.99 -8.57 -0.62 43.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5083 0.5683 0.5606 0.6399 0.6739 0.6966 0.7907 -7.09%
Adjusted Per Share Value based on latest NOSH - 57,744
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 65.51 81.32 67.82 73.33 84.00 81.69 97.53 -6.41%
EPS -5.32 -0.88 -7.66 0.39 -14.45 -8.86 -0.64 42.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5081 0.5664 0.5595 0.6371 0.696 0.7202 0.818 -7.62%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.24 0.28 0.26 0.27 0.30 0.36 0.73 -
P/RPS 0.37 0.34 0.38 0.37 0.37 0.46 0.77 -11.48%
P/EPS -4.51 -31.86 -3.39 68.38 -2.14 -4.20 -117.11 -41.85%
EY -22.17 -3.14 -29.50 1.46 -46.64 -23.79 -0.85 72.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.46 0.42 0.45 0.52 0.92 -10.58%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 28/05/15 28/05/14 31/05/13 24/05/12 27/05/11 27/05/10 -
Price 0.275 0.27 0.31 0.35 0.35 0.37 0.62 -
P/RPS 0.42 0.33 0.46 0.48 0.43 0.47 0.66 -7.24%
P/EPS -5.17 -30.73 -4.04 88.64 -2.50 -4.32 -99.47 -38.88%
EY -19.35 -3.25 -24.74 1.13 -39.97 -23.15 -1.01 63.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.55 0.55 0.52 0.53 0.78 -5.93%

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