[EDARAN] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -18.97%
YoY- -78.34%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,087 13,146 13,355 14,791 35,200 13,486 10,707 -3.88%
PBT -718 -250 -57 47 58 55 157 -
Tax 0 0 153 0 0 0 1,171 -
NP -718 -250 96 47 58 55 1,328 -
-
NP to SH -718 -250 96 47 58 55 1,309 -
-
Tax Rate - - - 0.00% 0.00% 0.00% -745.86% -
Total Cost 10,805 13,396 13,259 14,744 35,142 13,431 9,379 9.86%
-
Net Worth 46,867 47,785 48,390 47,317 46,689 49,457 52,904 -7.73%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 46,867 47,785 48,390 47,317 46,689 49,457 52,904 -7.73%
NOSH 59,833 59,523 60,000 58,750 57,999 61,111 65,443 -5.78%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -7.12% -1.90% 0.72% 0.32% 0.16% 0.41% 12.40% -
ROE -1.53% -0.52% 0.20% 0.10% 0.12% 0.11% 2.47% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.86 22.09 22.26 25.18 60.69 22.07 16.36 2.02%
EPS -1.20 -0.42 0.16 0.08 0.10 0.09 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7833 0.8028 0.8065 0.8054 0.805 0.8093 0.8084 -2.07%
Adjusted Per Share Value based on latest NOSH - 58,750
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.81 21.91 22.26 24.65 58.67 22.48 17.85 -3.91%
EPS -1.20 -0.42 0.16 0.08 0.10 0.09 2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7811 0.7964 0.8065 0.7886 0.7782 0.8243 0.8817 -7.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.53 0.50 0.70 0.49 0.58 0.75 0.70 -
P/RPS 3.14 2.26 3.14 1.95 0.96 3.40 4.28 -18.61%
P/EPS -44.17 -119.05 437.50 612.50 580.00 833.33 35.00 -
EY -2.26 -0.84 0.23 0.16 0.17 0.12 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.87 0.61 0.72 0.93 0.87 -15.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 20/08/09 28/05/09 25/02/09 27/11/08 26/08/08 -
Price 0.60 0.65 0.57 0.50 0.62 0.44 0.75 -
P/RPS 3.56 2.94 2.56 1.99 1.02 1.99 4.58 -15.42%
P/EPS -50.00 -154.76 356.25 625.00 620.00 488.89 37.50 -
EY -2.00 -0.65 0.28 0.16 0.16 0.20 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.71 0.62 0.77 0.54 0.93 -11.79%

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