[EDARAN] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 96.86%
YoY- -224.56%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 40,157 34,392 28,265 15,001 197,056 171,965 101,651 -46.19%
PBT -7,473 -2,713 -1,620 -1,192 -36,932 784 249 -
Tax -1,209 -1,195 -1,195 0 -1,076 -2,665 -70 569.32%
NP -8,682 -3,908 -2,815 -1,192 -38,008 -1,881 179 -
-
NP to SH -8,682 -3,908 -2,815 -1,192 -38,008 -1,881 179 -
-
Tax Rate - - - - - 339.92% 28.11% -
Total Cost 48,839 38,300 31,080 16,193 235,064 173,846 101,472 -38.61%
-
Net Worth 46,634 51,446 52,536 54,047 55,333 91,935 98,091 -39.11%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 46,634 51,446 52,536 54,047 55,333 91,935 98,091 -39.11%
NOSH 59,979 60,030 60,021 59,899 60,001 59,904 59,666 0.34%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -21.62% -11.36% -9.96% -7.95% -19.29% -1.09% 0.18% -
ROE -18.62% -7.60% -5.36% -2.21% -68.69% -2.05% 0.18% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 66.95 57.29 47.09 25.04 328.42 287.07 170.36 -46.37%
EPS -14.47 -6.51 -4.69 -1.99 -63.35 -3.14 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7775 0.857 0.8753 0.9023 0.9222 1.5347 1.644 -39.32%
Adjusted Per Share Value based on latest NOSH - 59,899
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 69.24 59.30 48.73 25.86 339.75 296.49 175.26 -46.18%
EPS -14.97 -6.74 -4.85 -2.06 -65.53 -3.24 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.804 0.887 0.9058 0.9319 0.954 1.5851 1.6912 -39.11%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.31 0.51 0.65 0.83 0.94 0.80 1.41 -
P/RPS 0.46 0.89 1.38 3.31 0.29 0.28 0.83 -32.55%
P/EPS -2.14 -7.83 -13.86 -41.71 -1.48 -25.48 470.00 -
EY -46.69 -12.76 -7.22 -2.40 -67.39 -3.93 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.60 0.74 0.92 1.02 0.52 0.86 -39.99%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 20/02/04 21/11/03 29/08/03 27/05/03 28/02/03 -
Price 0.28 0.31 0.69 0.66 1.03 0.77 1.15 -
P/RPS 0.42 0.54 1.47 2.64 0.31 0.27 0.68 -27.49%
P/EPS -1.93 -4.76 -14.71 -33.17 -1.63 -24.52 383.33 -
EY -51.70 -21.00 -6.80 -3.02 -61.50 -4.08 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.79 0.73 1.12 0.50 0.70 -35.83%

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