[EDARAN] QoQ Quarter Result on 31-Mar-2018 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 325.68%
YoY- 671.55%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 14,031 21,463 21,231 76,375 34,402 18,068 31,507 -41.59%
PBT 774 544 132 1,862 275 240 -1,895 -
Tax -296 27 4,459 -33 0 0 -557 -34.31%
NP 478 571 4,591 1,829 275 240 -2,452 -
-
NP to SH 485 577 3,279 2,652 623 648 -1,430 -
-
Tax Rate 38.24% -4.96% -3,378.03% 1.77% 0.00% 0.00% - -
Total Cost 13,553 20,892 16,640 74,546 34,127 17,828 33,959 -45.70%
-
Net Worth 30,232 29,768 30,249 32,235 29,844 29,427 29,195 2.34%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 30,232 29,768 30,249 32,235 29,844 29,427 29,195 2.34%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.41% 2.66% 21.62% 2.39% 0.80% 1.33% -7.78% -
ROE 1.60% 1.94% 10.84% 8.23% 2.09% 2.20% -4.90% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.23 37.07 36.67 131.90 59.41 31.20 54.41 -41.59%
EPS 0.84 1.00 5.66 4.58 1.08 1.12 -2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5221 0.5141 0.5224 0.5567 0.5154 0.5082 0.5042 2.34%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.19 37.01 36.61 131.68 59.31 31.15 54.32 -41.59%
EPS 0.84 0.99 5.65 4.57 1.07 1.12 -2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5212 0.5133 0.5215 0.5558 0.5146 0.5074 0.5034 2.33%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.44 0.72 0.35 0.775 0.52 0.22 0.27 -
P/RPS 1.82 1.94 0.95 0.59 0.88 0.71 0.50 136.07%
P/EPS 52.53 72.26 6.18 16.92 48.33 19.66 -10.93 -
EY 1.90 1.38 16.18 5.91 2.07 5.09 -9.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.40 0.67 1.39 1.01 0.43 0.54 34.14%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 28/08/18 31/05/18 14/02/18 27/11/17 30/08/17 -
Price 0.535 0.615 0.65 0.39 0.615 0.485 0.225 -
P/RPS 2.21 1.66 1.77 0.30 1.04 1.55 0.41 206.48%
P/EPS 63.87 61.72 11.48 8.52 57.16 43.34 -9.11 -
EY 1.57 1.62 8.71 11.74 1.75 2.31 -10.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.20 1.24 0.70 1.19 0.95 0.45 72.29%

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