[EDARAN] QoQ Quarter Result on 31-Dec-2019 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 166.31%
YoY- -11.55%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 13,052 12,911 12,831 12,697 6,939 8,926 9,670 22.06%
PBT 1,028 2,411 -4,661 499 -638 -5,774 424 80.18%
Tax -13 -460 -439 0 -15 -661 12 -
NP 1,015 1,951 -5,100 499 -653 -6,435 436 75.38%
-
NP to SH 1,021 1,977 -5,094 429 -647 -6,513 443 74.21%
-
Tax Rate 1.26% 19.08% - 0.00% - - -2.83% -
Total Cost 12,037 10,960 17,931 12,198 7,592 15,361 9,234 19.27%
-
Net Worth 23,104 22,119 20,208 25,200 23,810 22,415 0 -
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 23,104 22,119 20,208 25,200 23,810 22,415 0 -
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.78% 15.11% -39.75% 3.93% -9.41% -72.09% 4.51% -
ROE 4.42% 8.94% -25.21% 1.70% -2.72% -29.06% 0.00% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 22.54 22.30 22.16 21.93 11.98 15.41 16.70 22.06%
EPS 1.76 3.41 -8.80 0.74 -1.12 -11.25 0.77 73.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.382 0.349 0.4352 0.4112 0.3871 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.75 21.52 21.39 21.16 11.57 14.88 16.12 22.03%
EPS 1.70 3.29 -8.49 0.72 -1.08 -10.86 0.74 73.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3851 0.3687 0.3368 0.42 0.3968 0.3736 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.30 0.32 0.215 0.45 0.415 0.44 0.535 -
P/RPS 1.33 1.44 0.97 2.05 3.46 2.85 3.20 -44.21%
P/EPS 17.01 9.37 -2.44 60.74 -37.14 -3.91 69.93 -60.93%
EY 5.88 10.67 -40.92 1.65 -2.69 -25.56 1.43 156.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.62 1.03 1.01 1.14 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 26/08/20 24/06/20 26/02/20 27/11/19 27/08/19 30/05/19 -
Price 0.34 0.35 0.335 0.38 0.415 0.445 0.44 -
P/RPS 1.51 1.57 1.51 1.73 3.46 2.89 2.63 -30.85%
P/EPS 19.28 10.25 -3.81 51.29 -37.14 -3.96 57.51 -51.64%
EY 5.19 9.75 -26.26 1.95 -2.69 -25.28 1.74 106.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.92 0.96 0.87 1.01 1.15 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