[EDARAN] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 28.77%
YoY- 3.73%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 84,740 70,977 87,202 32,860 38,817 37,794 40,138 64.64%
PBT -3,640 -2,326 -1,574 -3,808 -4,472 -4,210 -3,420 4.24%
Tax -557 0 0 -4 -498 -152 0 -
NP -4,197 -2,326 -1,574 -3,812 -4,970 -4,362 -3,420 14.63%
-
NP to SH -2,304 -1,166 -822 -3,204 -4,498 -4,194 -3,312 -21.50%
-
Tax Rate - - - - - - - -
Total Cost 88,937 73,303 88,776 36,672 43,787 42,157 43,558 61.01%
-
Net Worth 29,195 31,436 31,882 27,759 27,948 29,449 30,798 -3.50%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 29,195 31,436 31,882 27,759 27,948 29,449 30,798 -3.50%
NOSH 60,000 60,000 60,000 60,000 57,911 57,937 57,902 2.40%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -4.95% -3.28% -1.81% -11.60% -12.80% -11.54% -8.52% -
ROE -7.89% -3.71% -2.58% -11.54% -16.09% -14.24% -10.75% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 146.34 122.58 150.59 56.75 67.03 65.23 69.32 64.63%
EPS -3.98 -2.01 -1.42 -5.52 -7.77 -7.24 -5.72 -21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5042 0.5429 0.5506 0.4794 0.4826 0.5083 0.5319 -3.50%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 146.10 122.37 150.35 56.66 66.93 65.16 69.20 64.64%
EPS -3.97 -2.01 -1.42 -5.52 -7.76 -7.23 -5.71 -21.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5034 0.542 0.5497 0.4786 0.4819 0.5078 0.531 -3.49%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.27 0.32 0.215 0.265 0.27 0.24 0.24 -
P/RPS 0.18 0.26 0.14 0.47 0.40 0.37 0.35 -35.83%
P/EPS -6.79 -15.88 -15.15 -4.79 -3.48 -3.31 -4.20 37.78%
EY -14.74 -6.30 -6.60 -20.88 -28.77 -30.17 -23.83 -27.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.39 0.55 0.56 0.47 0.45 12.93%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 28/02/17 29/11/16 29/08/16 25/05/16 25/02/16 -
Price 0.225 0.305 0.28 0.215 0.27 0.275 0.24 -
P/RPS 0.15 0.25 0.19 0.38 0.40 0.42 0.35 -43.18%
P/EPS -5.65 -15.14 -19.72 -3.89 -3.48 -3.80 -4.20 21.88%
EY -17.68 -6.61 -5.07 -25.74 -28.77 -26.33 -23.83 -18.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.51 0.45 0.56 0.54 0.45 0.00%

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