[EDARAN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 105.45%
YoY- -71.82%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 13,146 76,832 63,477 48,686 13,486 59,417 48,710 -58.20%
PBT -250 103 160 113 55 701 544 -
Tax 0 153 0 0 0 1,169 -2 -
NP -250 256 160 113 55 1,870 542 -
-
NP to SH -250 256 160 113 55 1,927 618 -
-
Tax Rate - -148.54% 0.00% 0.00% 0.00% -166.76% 0.37% -
Total Cost 13,396 76,576 63,317 48,573 13,431 57,547 48,168 -57.36%
-
Net Worth 47,785 48,014 47,727 47,876 49,457 54,291 53,992 -7.81%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 47,785 48,014 47,727 47,876 49,457 54,291 53,992 -7.81%
NOSH 59,523 59,534 59,259 59,473 61,111 67,159 68,666 -9.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1.90% 0.33% 0.25% 0.23% 0.41% 3.15% 1.11% -
ROE -0.52% 0.53% 0.34% 0.24% 0.11% 3.55% 1.14% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.09 129.05 107.12 81.86 22.07 88.47 70.94 -54.02%
EPS -0.42 0.43 0.27 0.19 0.09 3.21 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8028 0.8065 0.8054 0.805 0.8093 0.8084 0.7863 1.39%
Adjusted Per Share Value based on latest NOSH - 57,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.67 132.47 109.44 83.94 23.25 102.44 83.98 -58.19%
EPS -0.43 0.44 0.28 0.19 0.09 3.32 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8239 0.8278 0.8229 0.8255 0.8527 0.9361 0.9309 -7.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.50 0.70 0.49 0.58 0.75 0.70 0.98 -
P/RPS 2.26 0.54 0.46 0.71 3.40 0.79 1.38 38.89%
P/EPS -119.05 162.79 181.48 305.26 833.33 24.40 108.89 -
EY -0.84 0.61 0.55 0.33 0.12 4.10 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.87 0.61 0.72 0.93 0.87 1.25 -37.31%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 20/08/09 28/05/09 25/02/09 27/11/08 26/08/08 21/05/08 -
Price 0.65 0.57 0.50 0.62 0.44 0.75 0.85 -
P/RPS 2.94 0.44 0.47 0.76 1.99 0.85 1.20 81.63%
P/EPS -154.76 132.56 185.19 326.32 488.89 26.14 94.44 -
EY -0.65 0.75 0.54 0.31 0.20 3.83 1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.71 0.62 0.77 0.54 0.93 1.08 -17.43%

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