[EDARAN] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 70.95%
YoY- -33.6%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 13,486 10,707 18,167 10,944 19,599 19,506 19,913 -22.82%
PBT 55 157 175 231 138 366 78 -20.72%
Tax 0 1,171 -2 0 0 -36 0 -
NP 55 1,328 173 231 138 330 78 -20.72%
-
NP to SH 55 1,309 217 253 148 330 78 -20.72%
-
Tax Rate 0.00% -745.86% 1.14% 0.00% 0.00% 9.84% 0.00% -
Total Cost 13,431 9,379 17,994 10,713 19,461 19,176 19,835 -22.83%
-
Net Worth 49,457 52,904 58,836 50,794 50,957 47,723 46,638 3.97%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 599 - -
Div Payout % - - - - - 181.82% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 49,457 52,904 58,836 50,794 50,957 47,723 46,638 3.97%
NOSH 61,111 65,443 74,827 64,871 64,347 59,999 60,000 1.22%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.41% 12.40% 0.95% 2.11% 0.70% 1.69% 0.39% -
ROE 0.11% 2.47% 0.37% 0.50% 0.29% 0.69% 0.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.07 16.36 24.28 16.87 30.46 32.51 33.19 -23.75%
EPS 0.09 2.21 0.29 0.39 0.23 0.55 0.13 -21.68%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.8093 0.8084 0.7863 0.783 0.7919 0.7954 0.7773 2.71%
Adjusted Per Share Value based on latest NOSH - 64,871
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.48 17.85 30.28 18.24 32.67 32.51 33.19 -22.82%
EPS 0.09 2.18 0.36 0.42 0.25 0.55 0.13 -21.68%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.8243 0.8817 0.9806 0.8466 0.8493 0.7954 0.7773 3.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.75 0.70 0.98 0.93 0.50 0.49 0.40 -
P/RPS 3.40 4.28 4.04 5.51 1.64 1.51 1.21 98.75%
P/EPS 833.33 35.00 337.93 238.46 217.39 89.09 307.69 93.94%
EY 0.12 2.86 0.30 0.42 0.46 1.12 0.33 -48.95%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.93 0.87 1.25 1.19 0.63 0.62 0.51 49.09%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 26/08/08 21/05/08 28/02/08 21/11/07 29/08/07 24/05/07 -
Price 0.44 0.75 0.85 0.86 0.99 0.51 0.36 -
P/RPS 1.99 4.58 3.50 5.10 3.25 1.57 1.08 50.13%
P/EPS 488.89 37.50 293.10 220.51 430.43 92.73 276.92 45.92%
EY 0.20 2.67 0.34 0.45 0.23 1.08 0.36 -32.34%
DY 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 0.54 0.93 1.08 1.10 1.25 0.64 0.46 11.24%

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