[EDARAN] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 105.77%
YoY- 548.34%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 70,988 85,852 150,285 172,070 104,940 72,272 84,740 -11.10%
PBT 2,636 2,176 2,510 3,169 1,030 960 -3,640 -
Tax -536 108 4,426 0 0 0 -557 -2.52%
NP 2,100 2,284 6,936 3,169 1,030 960 -4,197 -
-
NP to SH 2,124 2,308 7,203 5,230 2,542 2,592 -2,304 -
-
Tax Rate 20.33% -4.96% -176.33% 0.00% 0.00% 0.00% - -
Total Cost 68,888 83,568 143,349 168,901 103,910 71,312 88,937 -15.61%
-
Net Worth 30,232 29,768 30,249 32,235 29,844 29,427 29,195 2.34%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 30,232 29,768 30,249 32,235 29,844 29,427 29,195 2.34%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.96% 2.66% 4.62% 1.84% 0.98% 1.33% -4.95% -
ROE 7.03% 7.75% 23.81% 16.23% 8.52% 8.81% -7.89% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 122.59 148.26 259.54 297.16 181.23 124.81 146.34 -11.10%
EPS 3.66 4.00 12.44 9.03 4.38 4.48 -3.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5221 0.5141 0.5224 0.5567 0.5154 0.5082 0.5042 2.34%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 118.31 143.09 250.48 286.78 174.90 120.45 141.23 -11.10%
EPS 3.54 3.85 12.01 8.72 4.24 4.32 -3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5039 0.4961 0.5042 0.5373 0.4974 0.4905 0.4866 2.34%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.44 0.72 0.35 0.775 0.52 0.22 0.27 -
P/RPS 0.36 0.49 0.13 0.26 0.29 0.18 0.18 58.53%
P/EPS 12.00 18.06 2.81 8.58 11.85 4.91 -6.79 -
EY 8.34 5.54 35.54 11.66 8.44 20.35 -14.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.40 0.67 1.39 1.01 0.43 0.54 34.14%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 28/08/18 31/05/18 14/02/18 27/11/17 30/08/17 -
Price 0.535 0.615 0.65 0.39 0.615 0.485 0.225 -
P/RPS 0.44 0.41 0.25 0.13 0.34 0.39 0.15 104.51%
P/EPS 14.59 15.43 5.23 4.32 14.01 10.83 -5.65 -
EY 6.86 6.48 19.14 23.16 7.14 9.23 -17.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.20 1.24 0.70 1.19 0.95 0.45 72.29%

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