[EDARAN] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -97.15%
YoY- -62.84%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 76,832 63,477 48,686 13,486 59,417 48,710 30,543 85.06%
PBT 103 160 113 55 701 544 369 -57.32%
Tax 153 0 0 0 1,169 -2 0 -
NP 256 160 113 55 1,870 542 369 -21.64%
-
NP to SH 256 160 113 55 1,927 618 401 -25.87%
-
Tax Rate -148.54% 0.00% 0.00% 0.00% -166.76% 0.37% 0.00% -
Total Cost 76,576 63,317 48,573 13,431 57,547 48,168 30,174 86.15%
-
Net Worth 48,014 47,727 47,876 49,457 54,291 53,992 50,642 -3.49%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 48,014 47,727 47,876 49,457 54,291 53,992 50,642 -3.49%
NOSH 59,534 59,259 59,473 61,111 67,159 68,666 64,677 -5.37%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.33% 0.25% 0.23% 0.41% 3.15% 1.11% 1.21% -
ROE 0.53% 0.34% 0.24% 0.11% 3.55% 1.14% 0.79% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 129.05 107.12 81.86 22.07 88.47 70.94 47.22 95.59%
EPS 0.43 0.27 0.19 0.09 3.21 0.90 0.62 -21.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8065 0.8054 0.805 0.8093 0.8084 0.7863 0.783 1.99%
Adjusted Per Share Value based on latest NOSH - 61,111
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 132.47 109.44 83.94 23.25 102.44 83.98 52.66 85.06%
EPS 0.44 0.28 0.19 0.09 3.32 1.07 0.69 -25.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8278 0.8229 0.8255 0.8527 0.9361 0.9309 0.8731 -3.49%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.49 0.58 0.75 0.70 0.98 0.93 -
P/RPS 0.54 0.46 0.71 3.40 0.79 1.38 1.97 -57.83%
P/EPS 162.79 181.48 305.26 833.33 24.40 108.89 150.00 5.61%
EY 0.61 0.55 0.33 0.12 4.10 0.92 0.67 -6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.61 0.72 0.93 0.87 1.25 1.19 -18.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 28/05/09 25/02/09 27/11/08 26/08/08 21/05/08 28/02/08 -
Price 0.57 0.50 0.62 0.44 0.75 0.85 0.86 -
P/RPS 0.44 0.47 0.76 1.99 0.85 1.20 1.82 -61.22%
P/EPS 132.56 185.19 326.32 488.89 26.14 94.44 138.71 -2.98%
EY 0.75 0.54 0.31 0.20 3.83 1.06 0.72 2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.77 0.54 0.93 1.08 1.10 -25.33%

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