[EDARAN] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -360.42%
YoY- -554.55%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 13,883 19,977 10,087 13,146 13,355 14,791 35,200 -46.31%
PBT 524 498 -718 -250 -57 47 58 335.53%
Tax 361 0 0 0 153 0 0 -
NP 885 498 -718 -250 96 47 58 518.26%
-
NP to SH 885 498 -718 -250 96 47 58 518.26%
-
Tax Rate -68.89% 0.00% - - - 0.00% 0.00% -
Total Cost 12,998 19,479 10,805 13,396 13,259 14,744 35,142 -48.56%
-
Net Worth 48,142 47,442 46,867 47,785 48,390 47,317 46,689 2.06%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 48,142 47,442 46,867 47,785 48,390 47,317 46,689 2.06%
NOSH 59,797 60,000 59,833 59,523 60,000 58,750 57,999 2.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.37% 2.49% -7.12% -1.90% 0.72% 0.32% 0.16% -
ROE 1.84% 1.05% -1.53% -0.52% 0.20% 0.10% 0.12% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.22 33.30 16.86 22.09 22.26 25.18 60.69 -47.39%
EPS 1.48 0.83 -1.20 -0.42 0.16 0.08 0.10 505.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8051 0.7907 0.7833 0.8028 0.8065 0.8054 0.805 0.00%
Adjusted Per Share Value based on latest NOSH - 59,523
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.14 33.30 16.81 21.91 22.26 24.65 58.67 -46.31%
EPS 1.48 0.83 -1.20 -0.42 0.16 0.08 0.10 505.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8024 0.7907 0.7811 0.7964 0.8065 0.7886 0.7782 2.06%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.47 0.73 0.53 0.50 0.70 0.49 0.58 -
P/RPS 2.02 2.19 3.14 2.26 3.14 1.95 0.96 64.42%
P/EPS 31.76 87.95 -44.17 -119.05 437.50 612.50 580.00 -85.65%
EY 3.15 1.14 -2.26 -0.84 0.23 0.16 0.17 603.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.92 0.68 0.62 0.87 0.61 0.72 -13.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 20/08/09 28/05/09 25/02/09 -
Price 0.64 0.62 0.60 0.65 0.57 0.50 0.62 -
P/RPS 2.76 1.86 3.56 2.94 2.56 1.99 1.02 94.53%
P/EPS 43.24 74.70 -50.00 -154.76 356.25 625.00 620.00 -83.13%
EY 2.31 1.34 -2.00 -0.65 0.28 0.16 0.16 495.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.78 0.77 0.81 0.71 0.62 0.77 1.72%

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