[EDARAN] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -94.47%
YoY- -86.29%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 47,930 37,027 25,555 9,166 50,168 35,499 24,056 58.53%
PBT 1,685 1,295 820 275 5,291 4,137 2,147 -14.95%
Tax -1,168 -978 -558 -136 -2,779 -850 -13 1922.60%
NP 517 317 262 139 2,512 3,287 2,134 -61.23%
-
NP to SH 520 319 263 140 2,530 3,305 2,150 -61.28%
-
Tax Rate 69.32% 75.52% 68.05% 49.45% 52.52% 20.55% 0.61% -
Total Cost 47,413 36,710 25,293 9,027 47,656 32,212 21,922 67.47%
-
Net Worth 28,170 27,979 28,900 23,712 23,578 24,331 24,192 10.71%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 1,013 1,013 - - - 1,013 1,013 0.00%
Div Payout % 194.87% 317.66% - - - 30.66% 47.13% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 28,170 27,979 28,900 23,712 23,578 24,331 24,192 10.71%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.08% 0.86% 1.03% 1.52% 5.01% 9.26% 8.87% -
ROE 1.85% 1.14% 0.91% 0.59% 10.73% 13.58% 8.89% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 82.77 63.94 44.13 15.83 86.64 61.31 41.54 58.54%
EPS 0.90 0.55 0.45 0.24 4.37 5.71 3.71 -61.20%
DPS 1.75 1.75 0.00 0.00 0.00 1.75 1.75 0.00%
NAPS 0.4865 0.4832 0.4991 0.4095 0.4072 0.4202 0.4178 10.71%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 79.88 61.71 42.59 15.28 83.61 59.17 40.09 58.54%
EPS 0.87 0.53 0.44 0.23 4.22 5.51 3.58 -61.15%
DPS 1.69 1.69 0.00 0.00 0.00 1.69 1.69 0.00%
NAPS 0.4695 0.4663 0.4817 0.3952 0.393 0.4055 0.4032 10.71%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.58 0.645 0.755 0.775 0.805 0.455 0.44 -
P/RPS 0.70 1.01 1.71 4.90 0.93 0.74 1.06 -24.22%
P/EPS 64.59 117.08 166.23 320.55 18.42 7.97 11.85 210.68%
EY 1.55 0.85 0.60 0.31 5.43 12.54 8.44 -67.79%
DY 3.02 2.71 0.00 0.00 0.00 3.85 3.98 -16.84%
P/NAPS 1.19 1.33 1.51 1.89 1.98 1.08 1.05 8.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 25/05/22 23/02/22 30/11/21 28/09/21 27/05/21 24/02/21 -
Price 0.59 0.61 0.70 0.735 0.87 0.545 0.545 -
P/RPS 0.71 0.95 1.59 4.64 1.00 0.89 1.31 -33.59%
P/EPS 65.70 110.73 154.12 304.00 19.91 9.55 14.68 172.32%
EY 1.52 0.90 0.65 0.33 5.02 10.47 6.81 -63.30%
DY 2.97 2.87 0.00 0.00 0.00 3.21 3.21 -5.06%
P/NAPS 1.21 1.26 1.40 1.79 2.14 1.30 1.30 -4.68%

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