[EDARAN] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 53.72%
YoY- 161.34%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 25,555 9,166 50,168 35,499 24,056 13,052 45,378 -31.73%
PBT 820 275 5,291 4,137 2,147 1,028 -2,467 -
Tax -558 -136 -2,779 -850 -13 -13 -913 -27.91%
NP 262 139 2,512 3,287 2,134 1,015 -3,380 -
-
NP to SH 263 140 2,530 3,305 2,150 1,021 -3,411 -
-
Tax Rate 68.05% 49.45% 52.52% 20.55% 0.61% 1.26% - -
Total Cost 25,293 9,027 47,656 32,212 21,922 12,037 48,758 -35.36%
-
Net Worth 28,900 23,712 23,578 24,331 24,192 23,104 22,119 19.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 1,013 1,013 - - -
Div Payout % - - - 30.66% 47.13% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 28,900 23,712 23,578 24,331 24,192 23,104 22,119 19.45%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.03% 1.52% 5.01% 9.26% 8.87% 7.78% -7.45% -
ROE 0.91% 0.59% 10.73% 13.58% 8.89% 4.42% -15.42% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.13 15.83 86.64 61.31 41.54 22.54 78.37 -31.73%
EPS 0.45 0.24 4.37 5.71 3.71 1.76 -5.89 -
DPS 0.00 0.00 0.00 1.75 1.75 0.00 0.00 -
NAPS 0.4991 0.4095 0.4072 0.4202 0.4178 0.399 0.382 19.45%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 42.59 15.28 83.61 59.17 40.09 21.75 75.63 -31.73%
EPS 0.44 0.23 4.22 5.51 3.58 1.70 -5.69 -
DPS 0.00 0.00 0.00 1.69 1.69 0.00 0.00 -
NAPS 0.4817 0.3952 0.393 0.4055 0.4032 0.3851 0.3687 19.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.755 0.775 0.805 0.455 0.44 0.30 0.32 -
P/RPS 1.71 4.90 0.93 0.74 1.06 1.33 0.41 158.43%
P/EPS 166.23 320.55 18.42 7.97 11.85 17.01 -5.43 -
EY 0.60 0.31 5.43 12.54 8.44 5.88 -18.41 -
DY 0.00 0.00 0.00 3.85 3.98 0.00 0.00 -
P/NAPS 1.51 1.89 1.98 1.08 1.05 0.75 0.84 47.68%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 30/11/21 28/09/21 27/05/21 24/02/21 24/11/20 26/08/20 -
Price 0.70 0.735 0.87 0.545 0.545 0.34 0.35 -
P/RPS 1.59 4.64 1.00 0.89 1.31 1.51 0.45 131.45%
P/EPS 154.12 304.00 19.91 9.55 14.68 19.28 -5.94 -
EY 0.65 0.33 5.02 10.47 6.81 5.19 -16.83 -
DY 0.00 0.00 0.00 3.21 3.21 0.00 0.00 -
P/NAPS 1.40 1.79 2.14 1.30 1.30 0.85 0.92 32.19%

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