[EDARAN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 170.95%
YoY- -32.83%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 13,486 59,417 48,710 30,543 19,599 59,583 40,077 -51.52%
PBT 55 701 544 369 138 1,041 675 -81.11%
Tax 0 1,169 -2 0 0 -36 0 -
NP 55 1,870 542 369 138 1,005 675 -81.11%
-
NP to SH 55 1,927 618 401 148 1,005 675 -81.11%
-
Tax Rate 0.00% -166.76% 0.37% 0.00% 0.00% 3.46% 0.00% -
Total Cost 13,431 57,547 48,168 30,174 19,461 58,578 39,402 -51.10%
-
Net Worth 49,457 54,291 53,992 50,642 50,957 47,581 46,431 4.28%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 598 - -
Div Payout % - - - - - 59.52% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 49,457 54,291 53,992 50,642 50,957 47,581 46,431 4.28%
NOSH 61,111 67,159 68,666 64,677 64,347 59,821 59,734 1.52%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.41% 3.15% 1.11% 1.21% 0.70% 1.69% 1.68% -
ROE 0.11% 3.55% 1.14% 0.79% 0.29% 2.11% 1.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.07 88.47 70.94 47.22 30.46 99.60 67.09 -52.24%
EPS 0.09 3.21 0.90 0.62 0.23 1.68 1.13 -81.40%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.8093 0.8084 0.7863 0.783 0.7919 0.7954 0.7773 2.71%
Adjusted Per Share Value based on latest NOSH - 64,871
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.25 102.44 83.98 52.66 33.79 102.73 69.10 -51.52%
EPS 0.09 3.32 1.07 0.69 0.26 1.73 1.16 -81.72%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.8527 0.9361 0.9309 0.8731 0.8786 0.8204 0.8005 4.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.75 0.70 0.98 0.93 0.50 0.49 0.40 -
P/RPS 3.40 0.79 1.38 1.97 1.64 0.49 0.60 216.84%
P/EPS 833.33 24.40 108.89 150.00 217.39 29.17 35.40 716.66%
EY 0.12 4.10 0.92 0.67 0.46 3.43 2.82 -87.74%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.93 0.87 1.25 1.19 0.63 0.62 0.51 49.09%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 26/08/08 21/05/08 28/02/08 21/11/07 29/08/07 24/05/07 -
Price 0.44 0.75 0.85 0.86 0.99 0.51 0.36 -
P/RPS 1.99 0.85 1.20 1.82 3.25 0.51 0.54 138.01%
P/EPS 488.89 26.14 94.44 138.71 430.43 30.36 31.86 514.44%
EY 0.20 3.83 1.06 0.72 0.23 3.29 3.14 -83.97%
DY 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 0.54 0.93 1.08 1.10 1.25 0.64 0.46 11.24%

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