[EDARAN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -175.0%
YoY- 22.01%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 37,607 26,972 17,380 7,691 43,719 31,357 20,895 48.12%
PBT -4,088 -3,559 -2,251 -1,693 -1,168 -199 597 -
Tax -4 0 0 0 27 0 0 -
NP -4,092 -3,559 -2,251 -1,693 -1,141 -199 597 -
-
NP to SH -4,272 -3,642 -2,300 -1,694 -616 182 950 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 41,699 30,531 19,631 9,384 44,860 31,556 20,298 61.81%
-
Net Worth 31,472 32,459 33,503 34,440 36,477 37,568 37,762 -11.46%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 31,472 32,459 33,503 34,440 36,477 37,568 37,762 -11.46%
NOSH 57,886 57,901 57,934 57,815 58,113 58,709 57,926 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -10.88% -13.20% -12.95% -22.01% -2.61% -0.63% 2.86% -
ROE -13.57% -11.22% -6.86% -4.92% -1.69% 0.48% 2.52% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 64.97 46.58 30.00 13.30 75.23 53.41 36.07 48.19%
EPS -7.38 -6.29 -3.97 -2.93 -1.06 0.31 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.5606 0.5783 0.5957 0.6277 0.6399 0.6519 -11.42%
Adjusted Per Share Value based on latest NOSH - 57,815
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 62.68 44.95 28.97 12.82 72.87 52.26 34.83 48.10%
EPS -7.12 -6.07 -3.83 -2.82 -1.03 0.30 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5245 0.541 0.5584 0.574 0.608 0.6261 0.6294 -11.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.33 0.26 0.25 0.26 0.32 0.27 0.28 -
P/RPS 0.51 0.56 0.83 1.95 0.43 0.51 0.78 -24.72%
P/EPS -4.47 -4.13 -6.30 -8.87 -30.19 87.10 17.07 -
EY -22.36 -24.19 -15.88 -11.27 -3.31 1.15 5.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.46 0.43 0.44 0.51 0.42 0.43 26.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 28/02/14 27/11/13 27/08/13 31/05/13 28/02/13 -
Price 0.355 0.31 0.33 0.25 0.26 0.35 0.25 -
P/RPS 0.55 0.67 1.10 1.88 0.35 0.66 0.69 -14.06%
P/EPS -4.81 -4.93 -8.31 -8.53 -24.53 112.90 15.24 -
EY -20.79 -20.29 -12.03 -11.72 -4.08 0.89 6.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.57 0.42 0.41 0.55 0.38 43.16%

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