[EDARAN] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -254.46%
YoY- -446.8%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 9,911 9,915 14,418 9,165 13,883 19,977 10,087 -1.16%
PBT -1,830 -3,178 -1,476 -1,367 524 498 -718 86.90%
Tax 0 0 0 0 361 0 0 -
NP -1,830 -3,178 -1,476 -1,367 885 498 -718 86.90%
-
NP to SH -1,830 -3,178 -1,476 -1,367 885 498 -718 86.90%
-
Tax Rate - - - - -68.89% 0.00% - -
Total Cost 11,741 13,093 15,894 10,532 12,998 19,479 10,805 5.71%
-
Net Worth 39,942 41,769 45,017 46,909 48,142 47,442 46,867 -10.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 39,942 41,769 45,017 46,909 48,142 47,442 46,867 -10.13%
NOSH 60,000 59,962 59,999 59,956 59,797 60,000 59,833 0.18%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -18.46% -32.05% -10.24% -14.92% 6.37% 2.49% -7.12% -
ROE -4.58% -7.61% -3.28% -2.91% 1.84% 1.05% -1.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.52 16.54 24.03 15.29 23.22 33.30 16.86 -1.35%
EPS -3.05 -5.30 -2.46 -2.28 1.48 0.83 -1.20 86.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6657 0.6966 0.7503 0.7824 0.8051 0.7907 0.7833 -10.30%
Adjusted Per Share Value based on latest NOSH - 59,956
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.09 17.09 24.86 15.80 23.94 34.44 17.39 -1.15%
EPS -3.16 -5.48 -2.54 -2.36 1.53 0.86 -1.24 86.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6887 0.7202 0.7762 0.8088 0.83 0.818 0.8081 -10.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.36 0.36 0.44 0.60 0.47 0.73 0.53 -
P/RPS 2.18 2.18 1.83 3.93 2.02 2.19 3.14 -21.64%
P/EPS -11.80 -6.79 -17.89 -26.32 31.76 87.95 -44.17 -58.62%
EY -8.47 -14.72 -5.59 -3.80 3.15 1.14 -2.26 141.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.59 0.77 0.58 0.92 0.68 -14.28%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.32 0.37 0.41 0.42 0.64 0.62 0.60 -
P/RPS 1.94 2.24 1.71 2.75 2.76 1.86 3.56 -33.35%
P/EPS -10.49 -6.98 -16.67 -18.42 43.24 74.70 -50.00 -64.79%
EY -9.53 -14.32 -6.00 -5.43 2.31 1.34 -2.00 183.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.55 0.54 0.79 0.78 0.77 -27.08%

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