[EDARAN] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 40.75%
YoY- 3.73%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 31,507 9,632 35,386 8,215 10,471 8,278 9,317 125.46%
PBT -1,895 -959 166 -952 -1,314 -1,448 -847 71.14%
Tax -557 0 0 -1 -384 -114 0 -
NP -2,452 -959 166 -953 -1,698 -1,562 -847 103.25%
-
NP to SH -1,430 -464 390 -801 -1,352 -1,490 -825 44.34%
-
Tax Rate - - 0.00% - - - - -
Total Cost 33,959 10,591 35,220 9,168 12,169 9,840 10,164 123.65%
-
Net Worth 29,195 31,436 31,882 27,759 27,915 29,469 30,902 -3.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 29,195 31,436 31,882 27,759 27,915 29,469 30,902 -3.72%
NOSH 60,000 60,000 60,000 60,000 57,843 57,976 58,098 2.17%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -7.78% -9.96% 0.47% -11.60% -16.22% -18.87% -9.09% -
ROE -4.90% -1.48% 1.22% -2.89% -4.84% -5.06% -2.67% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 54.41 16.63 61.11 14.19 18.10 14.28 16.04 125.92%
EPS -2.47 -0.80 0.67 -1.38 -2.33 -2.57 -1.42 44.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5042 0.5429 0.5506 0.4794 0.4826 0.5083 0.5319 -3.50%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 54.32 16.61 61.01 14.16 18.05 14.27 16.06 125.49%
EPS -2.47 -0.80 0.67 -1.38 -2.33 -2.57 -1.42 44.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5034 0.542 0.5497 0.4786 0.4813 0.5081 0.5328 -3.71%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.27 0.32 0.215 0.265 0.27 0.24 0.24 -
P/RPS 0.50 1.92 0.35 1.87 1.49 1.68 1.50 -51.95%
P/EPS -10.93 -39.93 31.92 -19.16 -11.55 -9.34 -16.90 -25.23%
EY -9.15 -2.50 3.13 -5.22 -8.66 -10.71 -5.92 33.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.39 0.55 0.56 0.47 0.45 12.93%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 28/02/17 29/11/16 29/08/16 25/05/16 25/02/16 -
Price 0.225 0.305 0.28 0.215 0.27 0.275 0.24 -
P/RPS 0.41 1.83 0.46 1.52 1.49 1.93 1.50 -57.91%
P/EPS -9.11 -38.06 41.57 -15.54 -11.55 -10.70 -16.90 -33.78%
EY -10.98 -2.63 2.41 -6.43 -8.66 -9.35 -5.92 51.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.51 0.45 0.56 0.54 0.45 0.00%

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