[EDARAN] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 96.93%
YoY- -224.56%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 5,765 6,127 13,264 15,001 25,091 70,314 62,644 -79.64%
PBT -4,760 -1,093 -428 -1,192 -37,716 535 -1,084 168.39%
Tax -14 0 -1,195 0 -1,076 -2,595 305 -
NP -4,774 -1,093 -1,623 -1,192 -38,792 -2,060 -779 235.25%
-
NP to SH -4,774 -1,093 -1,623 -1,192 -38,792 -2,060 -779 235.25%
-
Tax Rate - - - - - 485.05% - -
Total Cost 10,539 7,220 14,887 16,193 63,883 72,374 63,423 -69.80%
-
Net Worth 46,375 51,467 52,421 54,047 54,884 92,171 98,387 -39.46%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 46,375 51,467 52,421 54,047 54,884 92,171 98,387 -39.46%
NOSH 59,963 60,054 59,889 59,899 59,996 60,058 59,846 0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -82.81% -17.84% -12.24% -7.95% -154.61% -2.93% -1.24% -
ROE -10.29% -2.12% -3.10% -2.21% -70.68% -2.23% -0.79% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.61 10.20 22.15 25.04 41.82 117.08 104.68 -79.67%
EPS -7.96 -1.82 -2.71 -1.99 -64.65 -3.43 -1.30 235.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7734 0.857 0.8753 0.9023 0.9148 1.5347 1.644 -39.53%
Adjusted Per Share Value based on latest NOSH - 59,899
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.94 10.56 22.87 25.86 43.26 121.23 108.01 -79.64%
EPS -8.23 -1.88 -2.80 -2.06 -66.88 -3.55 -1.34 235.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7996 0.8874 0.9038 0.9319 0.9463 1.5892 1.6963 -39.45%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.31 0.51 0.65 0.83 0.94 0.80 1.41 -
P/RPS 3.22 5.00 2.93 3.31 2.25 0.68 1.35 78.61%
P/EPS -3.89 -28.02 -23.99 -41.71 -1.45 -23.32 -108.32 -89.13%
EY -25.68 -3.57 -4.17 -2.40 -68.78 -4.29 -0.92 822.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.60 0.74 0.92 1.03 0.52 0.86 -39.99%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 20/02/04 21/11/03 29/08/03 27/05/03 28/02/03 -
Price 0.28 0.31 0.69 0.66 1.03 0.77 1.15 -
P/RPS 2.91 3.04 3.12 2.64 2.46 0.66 1.10 91.39%
P/EPS -3.52 -17.03 -25.46 -33.17 -1.59 -22.45 -88.35 -88.35%
EY -28.43 -5.87 -3.93 -3.02 -62.77 -4.45 -1.13 760.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.79 0.73 1.13 0.50 0.70 -35.83%

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