[EDARAN] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -81.92%
YoY- 485.71%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 19,506 19,913 12,081 8,083 9,823 5,683 6,133 116.72%
PBT 366 78 381 216 1,195 -616 -15 -
Tax -36 0 0 0 0 0 0 -
NP 330 78 381 216 1,195 -616 -15 -
-
NP to SH 330 78 381 216 1,195 -616 -15 -
-
Tax Rate 9.84% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 19,176 19,835 11,700 7,867 8,628 6,299 6,148 113.92%
-
Net Worth 47,723 46,638 46,196 46,175 45,998 44,621 37,820 16.82%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 599 - - - - - - -
Div Payout % 181.82% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 47,723 46,638 46,196 46,175 45,998 44,621 37,820 16.82%
NOSH 59,999 60,000 59,531 59,999 60,050 59,805 50,000 12.96%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.69% 0.39% 3.15% 2.67% 12.17% -10.84% -0.24% -
ROE 0.69% 0.17% 0.82% 0.47% 2.60% -1.38% -0.04% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.51 33.19 20.29 13.47 16.36 9.50 12.27 91.81%
EPS 0.55 0.13 0.64 0.36 1.99 -1.03 -0.03 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7954 0.7773 0.776 0.7696 0.766 0.7461 0.7564 3.41%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.51 33.19 20.14 13.47 16.37 9.47 10.22 116.75%
EPS 0.55 0.13 0.64 0.36 1.99 -1.03 -0.03 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7954 0.7773 0.7699 0.7696 0.7666 0.7437 0.6303 16.82%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.49 0.40 0.41 0.28 0.32 0.29 0.26 -
P/RPS 1.51 1.21 2.02 2.08 1.96 3.05 2.12 -20.29%
P/EPS 89.09 307.69 64.06 77.78 16.08 -28.16 -866.67 -
EY 1.12 0.33 1.56 1.29 6.22 -3.55 -0.12 -
DY 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.53 0.36 0.42 0.39 0.34 49.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 23/02/07 30/11/06 30/08/06 23/05/06 27/02/06 -
Price 0.51 0.36 0.54 0.40 0.32 0.34 0.30 -
P/RPS 1.57 1.08 2.66 2.97 1.96 3.58 2.45 -25.73%
P/EPS 92.73 276.92 84.38 111.11 16.08 -33.01 -1,000.00 -
EY 1.08 0.36 1.19 0.90 6.22 -3.03 -0.10 -
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.46 0.70 0.52 0.42 0.46 0.40 36.91%

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