[EDARAN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 62.08%
YoY- -117.78%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 49,981 38,807 23,417 9,696 43,409 33,498 23,583 65.07%
PBT -7,925 -7,531 -5,439 -3,263 -8,051 -6,221 -3,043 89.40%
Tax 27 0 0 0 200 200 200 -73.71%
NP -7,898 -7,531 -5,439 -3,263 -7,851 -6,021 -2,843 97.74%
-
NP to SH -6,722 -6,768 -4,911 -2,977 -7,851 -6,021 -2,843 77.57%
-
Tax Rate - - - - - - - -
Total Cost 57,879 46,338 28,856 12,959 51,260 39,519 26,426 68.73%
-
Net Worth 38,029 40,434 42,028 37,278 39,926 41,775 45,002 -10.62%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 38,029 40,434 42,028 37,278 39,926 41,775 45,002 -10.62%
NOSH 59,973 59,903 59,963 60,020 59,977 59,970 59,978 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -15.80% -19.41% -23.23% -33.65% -18.09% -17.97% -12.06% -
ROE -17.68% -16.74% -11.68% -7.99% -19.66% -14.41% -6.32% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 83.34 64.68 39.05 16.15 72.38 55.86 39.32 65.07%
EPS -11.61 -11.28 -8.19 -4.96 -13.09 -10.04 -4.74 81.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6341 0.6739 0.7009 0.6211 0.6657 0.6966 0.7503 -10.62%
Adjusted Per Share Value based on latest NOSH - 60,020
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 86.17 66.91 40.37 16.72 74.84 57.76 40.66 65.06%
EPS -11.59 -11.67 -8.47 -5.13 -13.54 -10.38 -4.90 77.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6557 0.6971 0.7246 0.6427 0.6884 0.7203 0.7759 -10.62%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.43 0.30 0.30 0.35 0.36 0.36 0.44 -
P/RPS 0.52 0.46 0.77 2.17 0.50 0.64 1.12 -40.06%
P/EPS -3.84 -2.66 -3.66 -7.06 -2.75 -3.59 -9.28 -44.50%
EY -26.07 -37.60 -27.30 -14.17 -36.36 -27.89 -10.77 80.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.45 0.43 0.56 0.54 0.52 0.59 9.93%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 24/05/12 29/02/12 25/11/11 25/08/11 27/05/11 25/02/11 -
Price 0.31 0.35 0.31 0.32 0.32 0.37 0.41 -
P/RPS 0.37 0.54 0.79 1.98 0.44 0.66 1.04 -49.82%
P/EPS -2.77 -3.10 -3.79 -6.45 -2.44 -3.69 -8.65 -53.22%
EY -36.16 -32.23 -26.42 -15.50 -40.91 -27.14 -11.56 114.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.44 0.52 0.48 0.53 0.55 -7.41%

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