[EDARAN] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 41.71%
YoY- -61.64%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 19,636 6,939 54,090 45,164 35,494 21,463 150,285 -74.15%
PBT -140 -638 -4,032 1,742 1,318 544 2,510 -
Tax -15 -15 -917 -256 -268 27 4,426 -
NP -155 -653 -4,949 1,486 1,050 571 6,936 -
-
NP to SH -218 -647 -5,008 1,505 1,062 577 7,203 -
-
Tax Rate - - - 14.70% 20.33% -4.96% -176.33% -
Total Cost 19,791 7,592 59,039 43,678 34,444 20,892 143,349 -73.19%
-
Net Worth 25,200 23,810 22,415 0 30,232 29,768 30,249 -11.43%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 25,200 23,810 22,415 0 30,232 29,768 30,249 -11.43%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.79% -9.41% -9.15% 3.29% 2.96% 2.66% 4.62% -
ROE -0.87% -2.72% -22.34% 0.00% 3.51% 1.94% 23.81% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 33.91 11.98 93.41 78.00 61.30 37.07 259.54 -74.15%
EPS -0.38 -1.12 -8.65 2.60 1.83 1.00 12.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4352 0.4112 0.3871 0.00 0.5221 0.5141 0.5224 -11.43%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 32.73 11.57 90.15 75.27 59.16 35.77 250.48 -74.15%
EPS -0.36 -1.08 -8.35 2.51 1.77 0.96 12.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.3968 0.3736 0.00 0.5039 0.4961 0.5042 -11.43%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.45 0.415 0.44 0.535 0.44 0.72 0.35 -
P/RPS 1.33 3.46 0.47 0.69 0.72 1.94 0.13 369.28%
P/EPS -119.53 -37.14 -5.09 20.58 23.99 72.26 2.81 -
EY -0.84 -2.69 -19.66 4.86 4.17 1.38 35.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 1.14 0.00 0.84 1.40 0.67 33.09%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 27/08/19 30/05/19 27/02/19 26/11/18 28/08/18 -
Price 0.38 0.415 0.445 0.44 0.535 0.615 0.65 -
P/RPS 1.12 3.46 0.48 0.56 0.87 1.66 0.25 171.01%
P/EPS -100.94 -37.14 -5.15 16.93 29.17 61.72 5.23 -
EY -0.99 -2.69 -19.44 5.91 3.43 1.62 19.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.01 1.15 0.00 1.02 1.20 1.24 -20.99%

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