[EDARAN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -197.66%
YoY- -554.55%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 57,093 43,210 23,233 13,146 76,832 63,477 48,686 11.23%
PBT 54 -470 -968 -250 103 160 113 -38.95%
Tax 361 0 0 0 153 0 0 -
NP 415 -470 -968 -250 256 160 113 138.60%
-
NP to SH 415 -470 -968 -250 256 160 113 138.60%
-
Tax Rate -668.52% - - - -148.54% 0.00% 0.00% -
Total Cost 56,678 43,680 24,201 13,396 76,576 63,317 48,573 10.86%
-
Net Worth 48,422 47,644 47,095 47,785 48,014 47,727 47,876 0.76%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 48,422 47,644 47,095 47,785 48,014 47,727 47,876 0.76%
NOSH 60,144 60,256 60,124 59,523 59,534 59,259 59,473 0.75%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.73% -1.09% -4.17% -1.90% 0.33% 0.25% 0.23% -
ROE 0.86% -0.99% -2.06% -0.52% 0.53% 0.34% 0.24% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 94.93 71.71 38.64 22.09 129.05 107.12 81.86 10.40%
EPS 0.69 -0.78 -1.61 -0.42 0.43 0.27 0.19 136.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8051 0.7907 0.7833 0.8028 0.8065 0.8054 0.805 0.00%
Adjusted Per Share Value based on latest NOSH - 59,523
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 98.44 74.50 40.06 22.67 132.47 109.44 83.94 11.24%
EPS 0.72 -0.81 -1.67 -0.43 0.44 0.28 0.19 143.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8349 0.8215 0.812 0.8239 0.8278 0.8229 0.8255 0.75%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.47 0.73 0.53 0.50 0.70 0.49 0.58 -
P/RPS 0.50 1.02 1.37 2.26 0.54 0.46 0.71 -20.89%
P/EPS 68.12 -93.59 -32.92 -119.05 162.79 181.48 305.26 -63.31%
EY 1.47 -1.07 -3.04 -0.84 0.61 0.55 0.33 171.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.92 0.68 0.62 0.87 0.61 0.72 -13.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 20/08/09 28/05/09 25/02/09 -
Price 0.64 0.62 0.60 0.65 0.57 0.50 0.62 -
P/RPS 0.67 0.86 1.55 2.94 0.44 0.47 0.76 -8.08%
P/EPS 92.75 -79.49 -37.27 -154.76 132.56 185.19 326.32 -56.86%
EY 1.08 -1.26 -2.68 -0.65 0.75 0.54 0.31 130.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.78 0.77 0.81 0.71 0.62 0.77 1.72%

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