[EDARAN] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 79.43%
YoY- -49.83%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 33,143 24,865 15,207 6,380 40,157 34,392 28,265 11.20%
PBT -251 -440 -5,000 -1,786 -7,473 -2,713 -1,620 -71.18%
Tax -38 -38 0 0 -1,209 -1,195 -1,195 -89.98%
NP -289 -478 -5,000 -1,786 -8,682 -3,908 -2,815 -78.10%
-
NP to SH -289 -478 -5,000 -1,786 -8,682 -3,908 -2,815 -78.10%
-
Tax Rate - - - - - - - -
Total Cost 33,432 25,343 20,207 8,166 48,839 38,300 31,080 4.98%
-
Net Worth 45,613 45,977 41,662 44,949 46,634 51,446 52,536 -8.99%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 45,613 45,977 41,662 44,949 46,634 51,446 52,536 -8.99%
NOSH 60,208 59,749 60,024 59,932 59,979 60,030 60,021 0.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.87% -1.92% -32.88% -27.99% -21.62% -11.36% -9.96% -
ROE -0.63% -1.04% -12.00% -3.97% -18.62% -7.60% -5.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.05 41.62 25.33 10.65 66.95 57.29 47.09 10.98%
EPS -0.48 -0.80 -8.33 -2.98 -14.47 -6.51 -4.69 -78.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7576 0.7695 0.6941 0.75 0.7775 0.857 0.8753 -9.18%
Adjusted Per Share Value based on latest NOSH - 59,932
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.24 41.44 25.35 10.63 66.93 57.32 47.11 11.20%
EPS -0.48 -0.80 -8.33 -2.98 -14.47 -6.51 -4.69 -78.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7602 0.7663 0.6944 0.7492 0.7772 0.8574 0.8756 -8.99%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.38 0.27 0.34 0.35 0.31 0.51 0.65 -
P/RPS 0.69 0.65 1.34 3.29 0.46 0.89 1.38 -37.03%
P/EPS -79.17 -33.75 -4.08 -11.74 -2.14 -7.83 -13.86 219.88%
EY -1.26 -2.96 -24.50 -8.51 -46.69 -12.76 -7.22 -68.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.49 0.47 0.40 0.60 0.74 -23.01%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 25/02/05 30/11/04 27/08/04 28/05/04 20/02/04 -
Price 0.46 0.22 0.30 0.34 0.28 0.31 0.69 -
P/RPS 0.84 0.53 1.18 3.19 0.42 0.54 1.47 -31.16%
P/EPS -95.83 -27.50 -3.60 -11.41 -1.93 -4.76 -14.71 249.21%
EY -1.04 -3.64 -27.77 -8.76 -51.70 -21.00 -6.80 -71.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.29 0.43 0.45 0.36 0.36 0.79 -15.84%

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