[EDARAN] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 212.5%
YoY- 180.9%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 150,285 172,070 104,940 72,272 84,740 70,977 87,202 43.88%
PBT 2,510 3,169 1,030 960 -3,640 -2,326 -1,574 -
Tax 4,426 0 0 0 -557 0 0 -
NP 6,936 3,169 1,030 960 -4,197 -2,326 -1,574 -
-
NP to SH 7,203 5,230 2,542 2,592 -2,304 -1,166 -822 -
-
Tax Rate -176.33% 0.00% 0.00% 0.00% - - - -
Total Cost 143,349 168,901 103,910 71,312 88,937 73,303 88,776 37.75%
-
Net Worth 30,249 32,235 29,844 29,427 29,195 31,436 31,882 -3.45%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 30,249 32,235 29,844 29,427 29,195 31,436 31,882 -3.45%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.62% 1.84% 0.98% 1.33% -4.95% -3.28% -1.81% -
ROE 23.81% 16.23% 8.52% 8.81% -7.89% -3.71% -2.58% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 259.54 297.16 181.23 124.81 146.34 122.58 150.59 43.89%
EPS 12.44 9.03 4.38 4.48 -3.98 -2.01 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5224 0.5567 0.5154 0.5082 0.5042 0.5429 0.5506 -3.45%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 250.48 286.78 174.90 120.45 141.23 118.30 145.34 43.88%
EPS 12.01 8.72 4.24 4.32 -3.84 -1.94 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5042 0.5373 0.4974 0.4905 0.4866 0.5239 0.5314 -3.45%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.35 0.775 0.52 0.22 0.27 0.32 0.215 -
P/RPS 0.13 0.26 0.29 0.18 0.18 0.26 0.14 -4.83%
P/EPS 2.81 8.58 11.85 4.91 -6.79 -15.88 -15.15 -
EY 35.54 11.66 8.44 20.35 -14.74 -6.30 -6.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.39 1.01 0.43 0.54 0.59 0.39 43.58%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 14/02/18 27/11/17 30/08/17 25/05/17 28/02/17 -
Price 0.65 0.39 0.615 0.485 0.225 0.305 0.28 -
P/RPS 0.25 0.13 0.34 0.39 0.15 0.25 0.19 20.13%
P/EPS 5.23 4.32 14.01 10.83 -5.65 -15.14 -19.72 -
EY 19.14 23.16 7.14 9.23 -17.68 -6.61 -5.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.70 1.19 0.95 0.45 0.56 0.51 81.10%

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