[EDARAN] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -562.22%
YoY- 18.27%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 38,817 28,346 20,069 10,752 46,179 36,533 19,254 59.65%
PBT -4,472 -3,158 -1,710 -864 485 220 -1,333 124.26%
Tax -498 -114 0 0 -195 0 0 -
NP -4,970 -3,272 -1,710 -864 290 220 -1,333 140.63%
-
NP to SH -4,498 -3,146 -1,656 -832 180 119 -1,329 125.58%
-
Tax Rate - - - - 40.21% 0.00% - -
Total Cost 43,787 31,618 21,779 11,616 45,889 36,313 20,587 65.46%
-
Net Worth 27,948 29,449 30,798 31,373 32,156 32,203 30,434 -5.52%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 27,948 29,449 30,798 31,373 32,156 32,203 30,434 -5.52%
NOSH 57,911 57,937 57,902 57,777 58,064 56,666 57,782 0.14%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -12.80% -11.54% -8.52% -8.04% 0.63% 0.60% -6.92% -
ROE -16.09% -10.68% -5.38% -2.65% 0.56% 0.37% -4.37% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 67.03 48.93 34.66 18.61 79.53 64.47 33.32 59.42%
EPS -7.77 -5.43 -2.86 -1.44 0.31 0.21 -2.30 125.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4826 0.5083 0.5319 0.543 0.5538 0.5683 0.5267 -5.66%
Adjusted Per Share Value based on latest NOSH - 57,777
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 64.70 47.24 33.45 17.92 76.97 60.89 32.09 59.66%
EPS -7.50 -5.24 -2.76 -1.39 0.30 0.20 -2.22 125.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4658 0.4908 0.5133 0.5229 0.5359 0.5367 0.5072 -5.52%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.27 0.24 0.24 0.34 0.32 0.28 0.33 -
P/RPS 0.40 0.49 0.69 1.83 0.40 0.43 0.99 -45.37%
P/EPS -3.48 -4.42 -8.39 -23.61 103.23 133.33 -14.35 -61.14%
EY -28.77 -22.63 -11.92 -4.24 0.97 0.75 -6.97 157.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.45 0.63 0.58 0.49 0.63 -7.55%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 25/02/16 24/11/15 26/08/15 28/05/15 25/02/15 -
Price 0.27 0.275 0.24 0.30 0.325 0.27 0.315 -
P/RPS 0.40 0.56 0.69 1.61 0.41 0.42 0.95 -43.85%
P/EPS -3.48 -5.06 -8.39 -20.83 104.84 128.57 -13.70 -59.92%
EY -28.77 -19.75 -11.92 -4.80 0.95 0.78 -7.30 149.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.45 0.55 0.59 0.48 0.60 -4.49%

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