[EDARAN] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -23.45%
YoY- 174.17%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 37,027 25,555 9,166 50,168 35,499 24,056 13,052 100.52%
PBT 1,295 820 275 5,291 4,137 2,147 1,028 16.65%
Tax -978 -558 -136 -2,779 -850 -13 -13 1686.79%
NP 317 262 139 2,512 3,287 2,134 1,015 -54.00%
-
NP to SH 319 263 140 2,530 3,305 2,150 1,021 -53.98%
-
Tax Rate 75.52% 68.05% 49.45% 52.52% 20.55% 0.61% 1.26% -
Total Cost 36,710 25,293 9,027 47,656 32,212 21,922 12,037 110.44%
-
Net Worth 27,979 28,900 23,712 23,578 24,331 24,192 23,104 13.62%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 1,013 - - - 1,013 1,013 - -
Div Payout % 317.66% - - - 30.66% 47.13% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 27,979 28,900 23,712 23,578 24,331 24,192 23,104 13.62%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.86% 1.03% 1.52% 5.01% 9.26% 8.87% 7.78% -
ROE 1.14% 0.91% 0.59% 10.73% 13.58% 8.89% 4.42% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 63.94 44.13 15.83 86.64 61.31 41.54 22.54 100.51%
EPS 0.55 0.45 0.24 4.37 5.71 3.71 1.76 -53.98%
DPS 1.75 0.00 0.00 0.00 1.75 1.75 0.00 -
NAPS 0.4832 0.4991 0.4095 0.4072 0.4202 0.4178 0.399 13.62%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 61.71 42.59 15.28 83.61 59.17 40.09 21.75 100.54%
EPS 0.53 0.44 0.23 4.22 5.51 3.58 1.70 -54.05%
DPS 1.69 0.00 0.00 0.00 1.69 1.69 0.00 -
NAPS 0.4663 0.4817 0.3952 0.393 0.4055 0.4032 0.3851 13.61%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.645 0.755 0.775 0.805 0.455 0.44 0.30 -
P/RPS 1.01 1.71 4.90 0.93 0.74 1.06 1.33 -16.77%
P/EPS 117.08 166.23 320.55 18.42 7.97 11.85 17.01 262.26%
EY 0.85 0.60 0.31 5.43 12.54 8.44 5.88 -72.48%
DY 2.71 0.00 0.00 0.00 3.85 3.98 0.00 -
P/NAPS 1.33 1.51 1.89 1.98 1.08 1.05 0.75 46.55%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 30/11/21 28/09/21 27/05/21 24/02/21 24/11/20 -
Price 0.61 0.70 0.735 0.87 0.545 0.545 0.34 -
P/RPS 0.95 1.59 4.64 1.00 0.89 1.31 1.51 -26.59%
P/EPS 110.73 154.12 304.00 19.91 9.55 14.68 19.28 221.04%
EY 0.90 0.65 0.33 5.02 10.47 6.81 5.19 -68.93%
DY 2.87 0.00 0.00 0.00 3.21 3.21 0.00 -
P/NAPS 1.26 1.40 1.79 2.14 1.30 1.30 0.85 30.03%

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