[EDARAN] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -800.56%
YoY- -125.86%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 56,530 60,004 197,056 229,286 203,302 156,028 175,089 -52.83%
PBT -3,240 -4,768 -36,932 1,045 498 5,328 20,956 -
Tax -2,390 0 -1,076 -3,553 -140 -1,500 -5,853 -44.86%
NP -5,630 -4,768 -38,008 -2,508 358 3,828 15,103 -
-
NP to SH -5,630 -4,768 -38,008 -2,508 358 3,828 15,103 -
-
Tax Rate - - - 340.00% 28.11% 28.15% 27.93% -
Total Cost 62,160 64,772 235,064 231,794 202,944 152,200 159,986 -46.66%
-
Net Worth 52,536 54,047 55,333 91,935 98,091 99,109 98,406 -34.11%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 52,536 54,047 55,333 91,935 98,091 99,109 98,406 -34.11%
NOSH 60,021 59,899 60,001 59,904 59,666 59,812 60,003 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -9.96% -7.95% -19.29% -1.09% 0.18% 2.45% 8.63% -
ROE -10.72% -8.82% -68.69% -2.73% 0.36% 3.86% 15.35% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 94.18 100.17 328.42 382.75 340.73 260.86 291.80 -52.85%
EPS -9.38 -7.96 -63.35 -4.19 0.60 6.40 25.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8753 0.9023 0.9222 1.5347 1.644 1.657 1.64 -34.12%
Adjusted Per Share Value based on latest NOSH - 60,058
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 97.47 103.46 339.75 395.32 350.52 269.01 301.88 -52.83%
EPS -9.71 -8.22 -65.53 -4.32 0.62 6.60 26.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9058 0.9319 0.954 1.5851 1.6912 1.7088 1.6967 -34.11%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.65 0.83 0.94 0.80 1.41 1.35 2.10 -
P/RPS 0.69 0.83 0.29 0.21 0.41 0.52 0.72 -2.78%
P/EPS -6.93 -10.43 -1.48 -19.11 235.00 21.09 8.34 -
EY -14.43 -9.59 -67.39 -5.23 0.43 4.74 11.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.92 1.02 0.52 0.86 0.81 1.28 -30.53%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 21/11/03 29/08/03 27/05/03 28/02/03 29/10/02 22/08/02 -
Price 0.69 0.66 1.03 0.77 1.15 1.54 2.08 -
P/RPS 0.73 0.66 0.31 0.20 0.34 0.59 0.71 1.86%
P/EPS -7.36 -8.29 -1.63 -18.39 191.67 24.06 8.26 -
EY -13.59 -12.06 -61.50 -5.44 0.52 4.16 12.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 1.12 0.50 0.70 0.93 1.27 -27.06%

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