[EDARAN] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -90.65%
YoY- -97.46%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 60,004 197,056 229,286 203,302 156,028 175,089 126,790 -39.24%
PBT -4,768 -36,932 1,045 498 5,328 20,956 14,360 -
Tax 0 -1,076 -3,553 -140 -1,500 -5,853 -4,661 -
NP -4,768 -38,008 -2,508 358 3,828 15,103 9,698 -
-
NP to SH -4,768 -38,008 -2,508 358 3,828 15,103 9,698 -
-
Tax Rate - - 340.00% 28.11% 28.15% 27.93% 32.46% -
Total Cost 64,772 235,064 231,794 202,944 152,200 159,986 117,092 -32.58%
-
Net Worth 54,047 55,333 91,935 98,091 99,109 98,406 90,624 -29.12%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 54,047 55,333 91,935 98,091 99,109 98,406 90,624 -29.12%
NOSH 59,899 60,001 59,904 59,666 59,812 60,003 60,016 -0.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -7.95% -19.29% -1.09% 0.18% 2.45% 8.63% 7.65% -
ROE -8.82% -68.69% -2.73% 0.36% 3.86% 15.35% 10.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 100.17 328.42 382.75 340.73 260.86 291.80 211.26 -39.16%
EPS -7.96 -63.35 -4.19 0.60 6.40 25.17 16.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9023 0.9222 1.5347 1.644 1.657 1.64 1.51 -29.03%
Adjusted Per Share Value based on latest NOSH - 59,846
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 103.46 339.75 395.32 350.52 269.01 301.88 218.60 -39.24%
EPS -8.22 -65.53 -4.32 0.62 6.60 26.04 16.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9319 0.954 1.5851 1.6912 1.7088 1.6967 1.5625 -29.12%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.83 0.94 0.80 1.41 1.35 2.10 2.01 -
P/RPS 0.83 0.29 0.21 0.41 0.52 0.72 0.95 -8.60%
P/EPS -10.43 -1.48 -19.11 235.00 21.09 8.34 12.44 -
EY -9.59 -67.39 -5.23 0.43 4.74 11.99 8.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.02 0.52 0.86 0.81 1.28 1.33 -21.76%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 27/05/03 28/02/03 29/10/02 22/08/02 21/05/02 -
Price 0.66 1.03 0.77 1.15 1.54 2.08 2.28 -
P/RPS 0.66 0.31 0.20 0.34 0.59 0.71 1.08 -27.96%
P/EPS -8.29 -1.63 -18.39 191.67 24.06 8.26 14.11 -
EY -12.06 -61.50 -5.44 0.52 4.16 12.10 7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.12 0.50 0.70 0.93 1.27 1.51 -38.37%

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