[EDARAN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 96.14%
YoY- 409.25%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 21,463 150,285 129,053 52,470 18,068 84,740 53,233 -45.39%
PBT 544 2,510 2,377 515 240 -3,640 -1,745 -
Tax 27 4,426 0 0 0 -557 0 -
NP 571 6,936 2,377 515 240 -4,197 -1,745 -
-
NP to SH 577 7,203 3,923 1,271 648 -2,304 -875 -
-
Tax Rate -4.96% -176.33% 0.00% 0.00% 0.00% - - -
Total Cost 20,892 143,349 126,676 51,955 17,828 88,937 54,978 -47.50%
-
Net Worth 29,768 30,249 32,235 29,844 29,427 29,195 31,436 -3.56%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 29,768 30,249 32,235 29,844 29,427 29,195 31,436 -3.56%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.66% 4.62% 1.84% 0.98% 1.33% -4.95% -3.28% -
ROE 1.94% 23.81% 12.17% 4.26% 2.20% -7.89% -2.78% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 37.07 259.54 222.87 90.61 31.20 146.34 91.93 -45.38%
EPS 1.00 12.44 6.77 2.19 1.12 -3.98 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5141 0.5224 0.5567 0.5154 0.5082 0.5042 0.5429 -3.56%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.77 250.48 215.09 87.45 30.11 141.23 88.72 -45.39%
EPS 0.96 12.01 6.54 2.12 1.08 -3.84 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4961 0.5042 0.5373 0.4974 0.4905 0.4866 0.5239 -3.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.72 0.35 0.775 0.52 0.22 0.27 0.32 -
P/RPS 1.94 0.13 0.35 0.57 0.71 0.18 0.35 212.87%
P/EPS 72.26 2.81 11.44 23.69 19.66 -6.79 -21.18 -
EY 1.38 35.54 8.74 4.22 5.09 -14.74 -4.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.67 1.39 1.01 0.43 0.54 0.59 77.80%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 31/05/18 14/02/18 27/11/17 30/08/17 25/05/17 -
Price 0.615 0.65 0.39 0.615 0.485 0.225 0.305 -
P/RPS 1.66 0.25 0.17 0.68 1.55 0.15 0.33 193.29%
P/EPS 61.72 5.23 5.76 28.02 43.34 -5.65 -20.18 -
EY 1.62 19.14 17.37 3.57 2.31 -17.68 -4.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 0.70 1.19 0.95 0.45 0.56 66.13%

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