[EDARAN] QoQ Quarter Result on 30-Sep-2017 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 145.31%
YoY- 180.9%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 21,231 76,375 34,402 18,068 31,507 9,632 35,386 -28.93%
PBT 132 1,862 275 240 -1,895 -959 166 -14.20%
Tax 4,459 -33 0 0 -557 0 0 -
NP 4,591 1,829 275 240 -2,452 -959 166 820.11%
-
NP to SH 3,279 2,652 623 648 -1,430 -464 390 315.09%
-
Tax Rate -3,378.03% 1.77% 0.00% 0.00% - - 0.00% -
Total Cost 16,640 74,546 34,127 17,828 33,959 10,591 35,220 -39.42%
-
Net Worth 30,249 32,235 29,844 29,427 29,195 31,436 31,882 -3.45%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 30,249 32,235 29,844 29,427 29,195 31,436 31,882 -3.45%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 21.62% 2.39% 0.80% 1.33% -7.78% -9.96% 0.47% -
ROE 10.84% 8.23% 2.09% 2.20% -4.90% -1.48% 1.22% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.67 131.90 59.41 31.20 54.41 16.63 61.11 -28.92%
EPS 5.66 4.58 1.08 1.12 -2.47 -0.80 0.67 316.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5224 0.5567 0.5154 0.5082 0.5042 0.5429 0.5506 -3.45%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.39 127.29 57.34 30.11 52.51 16.05 58.98 -28.92%
EPS 5.47 4.42 1.04 1.08 -2.38 -0.77 0.65 315.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5042 0.5373 0.4974 0.4905 0.4866 0.5239 0.5314 -3.45%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.35 0.775 0.52 0.22 0.27 0.32 0.215 -
P/RPS 0.95 0.59 0.88 0.71 0.50 1.92 0.35 94.93%
P/EPS 6.18 16.92 48.33 19.66 -10.93 -39.93 31.92 -66.63%
EY 16.18 5.91 2.07 5.09 -9.15 -2.50 3.13 199.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.39 1.01 0.43 0.54 0.59 0.39 43.58%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 14/02/18 27/11/17 30/08/17 25/05/17 28/02/17 -
Price 0.65 0.39 0.615 0.485 0.225 0.305 0.28 -
P/RPS 1.77 0.30 1.04 1.55 0.41 1.83 0.46 146.15%
P/EPS 11.48 8.52 57.16 43.34 -9.11 -38.06 41.57 -57.69%
EY 8.71 11.74 1.75 2.31 -10.98 -2.63 2.41 136.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.70 1.19 0.95 0.45 0.56 0.51 81.10%

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