[EDARAN] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 35.47%
YoY- -32.83%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 53,944 59,417 64,946 61,086 78,396 59,583 53,436 0.63%
PBT 220 701 725 738 552 1,041 900 -60.80%
Tax 0 1,169 -2 0 0 -36 0 -
NP 220 1,870 722 738 552 1,005 900 -60.80%
-
NP to SH 220 1,927 824 802 592 1,005 900 -60.80%
-
Tax Rate 0.00% -166.76% 0.28% 0.00% 0.00% 3.46% 0.00% -
Total Cost 53,724 57,547 64,224 60,348 77,844 58,578 52,536 1.49%
-
Net Worth 49,457 54,291 53,992 50,642 50,957 47,581 46,431 4.28%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 598 - -
Div Payout % - - - - - 59.52% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 49,457 54,291 53,992 50,642 50,957 47,581 46,431 4.28%
NOSH 61,111 67,159 68,666 64,677 64,347 59,821 59,734 1.52%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.41% 3.15% 1.11% 1.21% 0.70% 1.69% 1.68% -
ROE 0.44% 3.55% 1.53% 1.58% 1.16% 2.11% 1.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 88.27 88.47 94.58 94.45 121.83 99.60 89.46 -0.88%
EPS 0.36 3.21 1.20 1.24 0.92 1.68 1.51 -61.45%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.8093 0.8084 0.7863 0.783 0.7919 0.7954 0.7773 2.71%
Adjusted Per Share Value based on latest NOSH - 64,871
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 89.91 99.03 108.24 101.81 130.66 99.31 89.06 0.63%
EPS 0.37 3.21 1.37 1.34 0.99 1.68 1.50 -60.56%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.8243 0.9049 0.8999 0.844 0.8493 0.793 0.7739 4.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.75 0.70 0.98 0.93 0.50 0.49 0.40 -
P/RPS 0.85 0.79 1.04 0.98 0.41 0.49 0.45 52.62%
P/EPS 208.33 24.40 81.67 75.00 54.35 29.17 26.55 293.39%
EY 0.48 4.10 1.22 1.33 1.84 3.43 3.77 -74.59%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.93 0.87 1.25 1.19 0.63 0.62 0.51 49.09%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 26/08/08 21/05/08 28/02/08 21/11/07 29/08/07 24/05/07 -
Price 0.44 0.75 0.85 0.86 0.99 0.51 0.36 -
P/RPS 0.50 0.85 0.90 0.91 0.81 0.51 0.40 15.99%
P/EPS 122.22 26.14 70.83 69.35 107.61 30.36 23.89 196.02%
EY 0.82 3.83 1.41 1.44 0.93 3.29 4.19 -66.19%
DY 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 0.54 0.93 1.08 1.10 1.25 0.64 0.46 11.24%

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