[EDARAN] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 34.72%
YoY- 42.22%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 43,008 46,179 48,710 38,508 32,828 37,607 35,962 12.65%
PBT -3,456 485 293 -2,666 -4,184 -4,088 -4,745 -19.03%
Tax 0 -195 0 0 0 -4 0 -
NP -3,456 290 293 -2,666 -4,184 -4,092 -4,745 -19.03%
-
NP to SH -3,328 180 158 -2,658 -4,072 -4,272 -4,856 -22.24%
-
Tax Rate - 40.21% 0.00% - - - - -
Total Cost 46,464 45,889 48,417 41,174 37,012 41,699 40,707 9.21%
-
Net Worth 31,373 32,156 32,203 30,434 30,701 31,472 32,459 -2.24%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 31,373 32,156 32,203 30,434 30,701 31,472 32,459 -2.24%
NOSH 57,777 58,064 56,666 57,782 57,840 57,886 57,901 -0.14%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -8.04% 0.63% 0.60% -6.92% -12.75% -10.88% -13.20% -
ROE -10.61% 0.56% 0.49% -8.73% -13.26% -13.57% -14.96% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 74.44 79.53 85.96 66.64 56.76 64.97 62.11 12.81%
EPS -5.76 0.31 0.28 -4.60 -7.04 -7.38 -8.39 -22.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.543 0.5538 0.5683 0.5267 0.5308 0.5437 0.5606 -2.10%
Adjusted Per Share Value based on latest NOSH - 57,592
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 74.15 79.62 83.98 66.39 56.60 64.84 62.00 12.65%
EPS -5.74 0.31 0.27 -4.58 -7.02 -7.37 -8.37 -22.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5409 0.5544 0.5552 0.5247 0.5293 0.5426 0.5596 -2.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.34 0.32 0.28 0.33 0.41 0.33 0.26 -
P/RPS 0.46 0.40 0.33 0.50 0.72 0.51 0.42 6.24%
P/EPS -5.90 103.23 100.00 -7.17 -5.82 -4.47 -3.10 53.51%
EY -16.94 0.97 1.00 -13.94 -17.17 -22.36 -32.26 -34.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.49 0.63 0.77 0.61 0.46 23.30%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 26/08/15 28/05/15 25/02/15 26/11/14 28/08/14 28/05/14 -
Price 0.30 0.325 0.27 0.315 0.305 0.355 0.31 -
P/RPS 0.40 0.41 0.31 0.47 0.54 0.55 0.50 -13.81%
P/EPS -5.21 104.84 96.43 -6.85 -4.33 -4.81 -3.70 25.60%
EY -19.20 0.95 1.04 -14.60 -23.08 -20.79 -27.05 -20.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.48 0.60 0.57 0.65 0.55 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