[EDARAN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -81.3%
YoY- -97.46%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 15,001 197,056 171,965 101,651 39,007 175,089 95,093 -70.77%
PBT -1,192 -36,932 784 249 1,332 20,956 10,770 -
Tax 0 -1,076 -2,665 -70 -375 -5,853 -3,496 -
NP -1,192 -38,008 -1,881 179 957 15,103 7,274 -
-
NP to SH -1,192 -38,008 -1,881 179 957 15,103 7,274 -
-
Tax Rate - - 339.92% 28.11% 28.15% 27.93% 32.46% -
Total Cost 16,193 235,064 173,846 101,472 38,050 159,986 87,819 -67.57%
-
Net Worth 54,047 55,333 91,935 98,091 99,109 98,406 90,624 -29.12%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 54,047 55,333 91,935 98,091 99,109 98,406 90,624 -29.12%
NOSH 59,899 60,001 59,904 59,666 59,812 60,003 60,016 -0.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -7.95% -19.29% -1.09% 0.18% 2.45% 8.63% 7.65% -
ROE -2.21% -68.69% -2.05% 0.18% 0.97% 15.35% 8.03% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 25.04 328.42 287.07 170.36 65.22 291.80 158.44 -70.73%
EPS -1.99 -63.35 -3.14 0.30 1.60 25.17 12.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9023 0.9222 1.5347 1.644 1.657 1.64 1.51 -29.03%
Adjusted Per Share Value based on latest NOSH - 59,846
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 25.86 339.75 296.49 175.26 67.25 301.88 163.95 -70.77%
EPS -2.06 -65.53 -3.24 0.31 1.65 26.04 12.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9319 0.954 1.5851 1.6912 1.7088 1.6967 1.5625 -29.12%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.83 0.94 0.80 1.41 1.35 2.10 2.01 -
P/RPS 3.31 0.29 0.28 0.83 2.07 0.72 1.27 89.27%
P/EPS -41.71 -1.48 -25.48 470.00 84.38 8.34 16.58 -
EY -2.40 -67.39 -3.93 0.21 1.19 11.99 6.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.02 0.52 0.86 0.81 1.28 1.33 -21.76%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 27/05/03 28/02/03 29/10/02 22/08/02 21/05/02 -
Price 0.66 1.03 0.77 1.15 1.54 2.08 2.28 -
P/RPS 2.64 0.31 0.27 0.68 2.36 0.71 1.44 49.73%
P/EPS -33.17 -1.63 -24.52 383.33 96.25 8.26 18.81 -
EY -3.02 -61.50 -4.08 0.26 1.04 12.10 5.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.12 0.50 0.70 0.93 1.27 1.51 -38.37%

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