[EDARAN] QoQ Quarter Result on 31-Dec-2016 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 148.69%
YoY- 147.27%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 18,068 31,507 9,632 35,386 8,215 10,471 8,278 68.18%
PBT 240 -1,895 -959 166 -952 -1,314 -1,448 -
Tax 0 -557 0 0 -1 -384 -114 -
NP 240 -2,452 -959 166 -953 -1,698 -1,562 -
-
NP to SH 648 -1,430 -464 390 -801 -1,352 -1,490 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 17,828 33,959 10,591 35,220 9,168 12,169 9,840 48.56%
-
Net Worth 29,427 29,195 31,436 31,882 27,759 27,915 29,469 -0.09%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 29,427 29,195 31,436 31,882 27,759 27,915 29,469 -0.09%
NOSH 60,000 60,000 60,000 60,000 60,000 57,843 57,976 2.31%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.33% -7.78% -9.96% 0.47% -11.60% -16.22% -18.87% -
ROE 2.20% -4.90% -1.48% 1.22% -2.89% -4.84% -5.06% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.20 54.41 16.63 61.11 14.19 18.10 14.28 68.29%
EPS 1.12 -2.47 -0.80 0.67 -1.38 -2.33 -2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5082 0.5042 0.5429 0.5506 0.4794 0.4826 0.5083 -0.01%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.15 54.32 16.61 61.01 14.16 18.05 14.27 68.19%
EPS 1.12 -2.47 -0.80 0.67 -1.38 -2.33 -2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5074 0.5034 0.542 0.5497 0.4786 0.4813 0.5081 -0.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.22 0.27 0.32 0.215 0.265 0.27 0.24 -
P/RPS 0.71 0.50 1.92 0.35 1.87 1.49 1.68 -43.65%
P/EPS 19.66 -10.93 -39.93 31.92 -19.16 -11.55 -9.34 -
EY 5.09 -9.15 -2.50 3.13 -5.22 -8.66 -10.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.59 0.39 0.55 0.56 0.47 -5.75%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 30/08/17 25/05/17 28/02/17 29/11/16 29/08/16 25/05/16 -
Price 0.485 0.225 0.305 0.28 0.215 0.27 0.275 -
P/RPS 1.55 0.41 1.83 0.46 1.52 1.49 1.93 -13.58%
P/EPS 43.34 -9.11 -38.06 41.57 -15.54 -11.55 -10.70 -
EY 2.31 -10.98 -2.63 2.41 -6.43 -8.66 -9.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.45 0.56 0.51 0.45 0.56 0.54 45.68%

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