[EDARAN] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 169.36%
YoY- 959.57%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 14,418 9,165 13,883 19,977 10,087 13,146 13,355 5.22%
PBT -1,476 -1,367 524 498 -718 -250 -57 770.09%
Tax 0 0 361 0 0 0 153 -
NP -1,476 -1,367 885 498 -718 -250 96 -
-
NP to SH -1,476 -1,367 885 498 -718 -250 96 -
-
Tax Rate - - -68.89% 0.00% - - - -
Total Cost 15,894 10,532 12,998 19,479 10,805 13,396 13,259 12.80%
-
Net Worth 45,017 46,909 48,142 47,442 46,867 47,785 48,390 -4.69%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 45,017 46,909 48,142 47,442 46,867 47,785 48,390 -4.69%
NOSH 59,999 59,956 59,797 60,000 59,833 59,523 60,000 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -10.24% -14.92% 6.37% 2.49% -7.12% -1.90% 0.72% -
ROE -3.28% -2.91% 1.84% 1.05% -1.53% -0.52% 0.20% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.03 15.29 23.22 33.30 16.86 22.09 22.26 5.21%
EPS -2.46 -2.28 1.48 0.83 -1.20 -0.42 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7503 0.7824 0.8051 0.7907 0.7833 0.8028 0.8065 -4.68%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.86 15.80 23.94 34.44 17.39 22.67 23.03 5.21%
EPS -2.54 -2.36 1.53 0.86 -1.24 -0.43 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7762 0.8088 0.83 0.818 0.8081 0.8239 0.8343 -4.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.44 0.60 0.47 0.73 0.53 0.50 0.70 -
P/RPS 1.83 3.93 2.02 2.19 3.14 2.26 3.14 -30.15%
P/EPS -17.89 -26.32 31.76 87.95 -44.17 -119.05 437.50 -
EY -5.59 -3.80 3.15 1.14 -2.26 -0.84 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.77 0.58 0.92 0.68 0.62 0.87 -22.75%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 25/11/09 20/08/09 -
Price 0.41 0.42 0.64 0.62 0.60 0.65 0.57 -
P/RPS 1.71 2.75 2.76 1.86 3.56 2.94 2.56 -23.53%
P/EPS -16.67 -18.42 43.24 74.70 -50.00 -154.76 356.25 -
EY -6.00 -5.43 2.31 1.34 -2.00 -0.65 0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.79 0.78 0.77 0.81 0.71 -15.61%

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