[EDARAN] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 84.62%
YoY- 88.56%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 160,352 63,704 37,993 47,168 39,334 42,531 48,718 21.95%
PBT 482 -3,059 -2,893 -306 -4,528 -593 -9,361 -
Tax -590 -385 -309 -4 27 27 0 -
NP -108 -3,444 -3,202 -310 -4,501 -566 -9,361 -52.44%
-
NP to SH 2,493 -2,228 -3,085 -508 -4,440 228 -8,381 -
-
Tax Rate 122.41% - - - - - - -
Total Cost 160,460 67,148 41,195 47,478 43,835 43,097 58,079 18.44%
-
Net Worth 32,235 31,436 29,469 32,852 32,451 36,950 40,368 -3.67%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 32,235 31,436 29,469 32,852 32,451 36,950 40,368 -3.67%
NOSH 60,000 57,905 57,976 57,808 57,887 57,744 59,903 0.02%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -0.07% -5.41% -8.43% -0.66% -11.44% -1.33% -19.21% -
ROE 7.73% -7.09% -10.47% -1.55% -13.68% 0.62% -20.76% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 276.92 110.01 65.53 81.59 67.95 73.65 81.33 22.64%
EPS 4.31 -3.85 -5.32 -0.88 -7.67 0.39 -13.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5567 0.5429 0.5083 0.5683 0.5606 0.6399 0.6739 -3.13%
Adjusted Per Share Value based on latest NOSH - 57,808
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 267.25 106.17 63.32 78.61 65.56 70.89 81.20 21.95%
EPS 4.15 -3.71 -5.14 -0.85 -7.40 0.38 -13.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5373 0.5239 0.4912 0.5475 0.5409 0.6158 0.6728 -3.67%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.775 0.32 0.24 0.28 0.26 0.27 0.30 -
P/RPS 0.28 0.29 0.37 0.34 0.38 0.37 0.37 -4.53%
P/EPS 18.00 -8.32 -4.51 -31.86 -3.39 68.38 -2.14 -
EY 5.56 -12.02 -22.17 -3.14 -29.50 1.46 -46.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.59 0.47 0.49 0.46 0.42 0.45 20.66%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 25/05/16 28/05/15 28/05/14 31/05/13 24/05/12 -
Price 0.39 0.305 0.275 0.27 0.31 0.35 0.35 -
P/RPS 0.14 0.28 0.42 0.33 0.46 0.48 0.43 -17.05%
P/EPS 9.06 -7.93 -5.17 -30.73 -4.04 88.64 -2.50 -
EY 11.04 -12.62 -19.35 -3.25 -24.74 1.13 -39.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.54 0.48 0.55 0.55 0.52 5.07%

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