[EDARAN] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -31.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 203,302 156,028 175,089 126,790 152,192 80,020 116,931 44.44%
PBT 498 5,328 20,956 14,360 18,650 4,784 16,866 -90.38%
Tax -140 -1,500 -5,853 -4,661 -4,574 1,072 -5,173 -90.92%
NP 358 3,828 15,103 9,698 14,076 5,856 11,693 -90.15%
-
NP to SH 358 3,828 15,103 9,698 14,076 5,856 11,693 -90.15%
-
Tax Rate 28.11% 28.15% 27.93% 32.46% 24.53% -22.41% 30.67% -
Total Cost 202,944 152,200 159,986 117,092 138,116 74,164 105,238 54.74%
-
Net Worth 98,091 99,109 98,406 90,624 90,600 84,599 62,902 34.36%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 98,091 99,109 98,406 90,624 90,600 84,599 62,902 34.36%
NOSH 59,666 59,812 60,003 60,016 60,000 59,999 43,084 24.16%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.18% 2.45% 8.63% 7.65% 9.25% 7.32% 10.00% -
ROE 0.36% 3.86% 15.35% 10.70% 15.54% 6.92% 18.59% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 340.73 260.86 291.80 211.26 253.65 133.37 271.40 16.32%
EPS 0.60 6.40 25.17 16.16 23.46 9.76 27.14 -92.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.644 1.657 1.64 1.51 1.51 1.41 1.46 8.21%
Adjusted Per Share Value based on latest NOSH - 60,512
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 350.52 269.01 301.88 218.60 262.40 137.97 201.61 44.44%
EPS 0.62 6.60 26.04 16.72 24.27 10.10 20.16 -90.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6912 1.7088 1.6967 1.5625 1.5621 1.4586 1.0845 34.36%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.41 1.35 2.10 2.01 2.17 1.92 2.20 -
P/RPS 0.41 0.52 0.72 0.95 0.86 1.44 0.81 -36.40%
P/EPS 235.00 21.09 8.34 12.44 9.25 19.67 8.11 837.63%
EY 0.43 4.74 11.99 8.04 10.81 5.08 12.34 -89.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 1.28 1.33 1.44 1.36 1.51 -31.22%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/10/02 22/08/02 21/05/02 21/02/02 03/12/01 20/08/01 -
Price 1.15 1.54 2.08 2.28 2.11 2.10 2.12 -
P/RPS 0.34 0.59 0.71 1.08 0.83 1.57 0.78 -42.42%
P/EPS 191.67 24.06 8.26 14.11 8.99 21.52 7.81 739.59%
EY 0.52 4.16 12.10 7.09 11.12 4.65 12.80 -88.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.93 1.27 1.51 1.40 1.49 1.45 -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