[EDARAN] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 106.41%
YoY- 202.82%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 93,838 81,764 69,432 64,964 62,326 45,244 47,930 56.30%
PBT 2,796 1,568 3,241 2,336 1,350 -3,864 1,685 40.03%
Tax -1,600 -488 -1,219 -1,050 -728 -24 -1,168 23.27%
NP 1,196 1,080 2,022 1,285 622 -3,888 517 74.64%
-
NP to SH 1,198 1,084 2,025 1,288 624 -3,884 520 74.17%
-
Tax Rate 57.22% 31.12% 37.61% 44.95% 53.93% - 69.32% -
Total Cost 92,642 80,684 67,410 63,678 61,704 49,132 47,413 56.10%
-
Net Worth 29,728 29,409 29,149 28,130 28,471 27,238 28,170 3.64%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,474 - - - - - 1,013 126.90%
Div Payout % 290.01% - - - - - 194.87% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 29,728 29,409 29,149 28,130 28,471 27,238 28,170 3.64%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.27% 1.32% 2.91% 1.98% 1.00% -8.59% 1.08% -
ROE 4.03% 3.69% 6.95% 4.58% 2.19% -14.26% 1.85% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 162.06 141.20 119.91 112.19 107.63 78.13 82.77 56.31%
EPS 2.06 1.88 3.50 2.23 1.08 -6.72 0.90 73.41%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 1.75 126.86%
NAPS 0.5134 0.5079 0.5034 0.4858 0.4917 0.4704 0.4865 3.64%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 156.40 136.27 115.72 108.27 103.88 75.41 79.88 56.31%
EPS 2.00 1.81 3.38 2.15 1.04 -6.47 0.87 73.91%
DPS 5.79 0.00 0.00 0.00 0.00 0.00 1.69 126.75%
NAPS 0.4955 0.4902 0.4858 0.4688 0.4745 0.454 0.4695 3.64%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.87 0.515 0.47 0.54 0.545 0.55 0.58 -
P/RPS 0.54 0.36 0.39 0.48 0.51 0.70 0.70 -15.84%
P/EPS 42.05 27.51 13.44 24.28 50.57 -8.20 64.59 -24.82%
EY 2.38 3.64 7.44 4.12 1.98 -12.20 1.55 32.99%
DY 6.90 0.00 0.00 0.00 0.00 0.00 3.02 73.21%
P/NAPS 1.69 1.01 0.93 1.11 1.11 1.17 1.19 26.26%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 29/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 1.33 0.76 0.515 0.47 0.51 0.55 0.59 -
P/RPS 0.82 0.54 0.43 0.42 0.47 0.70 0.71 10.04%
P/EPS 64.29 40.60 14.73 21.13 47.33 -8.20 65.70 -1.43%
EY 1.56 2.46 6.79 4.73 2.11 -12.20 1.52 1.74%
DY 4.51 0.00 0.00 0.00 0.00 0.00 2.97 32.01%
P/NAPS 2.59 1.50 1.02 0.97 1.04 1.17 1.21 65.85%

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