[EDARAN] QoQ Quarter Result on 31-Dec-2023 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 21.4%
YoY- -74.36%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 36,095 23,523 26,478 20,441 20,708 17,560 19,852 49.02%
PBT 1,916 1,805 1,006 392 1,489 1,078 1,640 10.93%
Tax -577 -630 -678 -122 -431 -425 -358 37.50%
NP 1,339 1,175 328 270 1,058 653 1,282 2.94%
-
NP to SH 1,337 1,176 329 271 1,059 654 1,283 2.78%
-
Tax Rate 30.11% 34.90% 67.40% 31.12% 28.95% 39.42% 21.83% -
Total Cost 34,756 22,348 26,150 20,171 19,650 16,907 18,570 51.93%
-
Net Worth 30,481 29,184 29,728 29,409 29,149 28,130 28,471 4.65%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 1,737 - - - - -
Div Payout % - - 528.01% - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 30,481 29,184 29,728 29,409 29,149 28,130 28,471 4.65%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 3.71% 5.00% 1.24% 1.32% 5.11% 3.72% 6.46% -
ROE 4.39% 4.03% 1.11% 0.92% 3.63% 2.32% 4.51% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 62.33 40.62 45.73 35.30 35.76 30.33 34.28 49.02%
EPS 2.31 2.03 0.57 0.47 1.83 1.13 2.22 2.68%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.5264 0.504 0.5134 0.5079 0.5034 0.4858 0.4917 4.65%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 60.16 39.21 44.13 34.07 34.51 29.27 33.09 49.01%
EPS 2.23 1.96 0.55 0.45 1.77 1.09 2.14 2.78%
DPS 0.00 0.00 2.90 0.00 0.00 0.00 0.00 -
NAPS 0.508 0.4864 0.4955 0.4902 0.4858 0.4688 0.4745 4.65%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.16 1.21 0.87 0.515 0.47 0.54 0.545 -
P/RPS 1.86 2.98 1.90 1.46 1.31 1.78 1.59 11.03%
P/EPS 50.24 59.58 153.12 110.04 25.70 47.81 24.60 61.03%
EY 1.99 1.68 0.65 0.91 3.89 2.09 4.07 -37.96%
DY 0.00 0.00 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.40 1.69 1.01 0.93 1.11 1.11 57.85%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 28/02/24 28/11/23 29/08/23 31/05/23 28/02/23 -
Price 1.57 1.18 1.33 0.76 0.515 0.47 0.51 -
P/RPS 2.52 2.90 2.91 2.15 1.44 1.55 1.49 41.99%
P/EPS 68.00 58.10 234.08 162.39 28.16 41.61 23.02 106.01%
EY 1.47 1.72 0.43 0.62 3.55 2.40 4.34 -51.44%
DY 0.00 0.00 2.26 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.34 2.59 1.50 1.02 0.97 1.04 101.86%

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