[EDARAN] QoQ Quarter Result on 31-Mar-2023 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -49.03%
YoY- 1047.37%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 26,478 20,441 20,708 17,560 19,852 11,311 10,903 80.38%
PBT 1,006 392 1,489 1,078 1,640 -966 390 87.76%
Tax -678 -122 -431 -425 -358 -6 -190 132.97%
NP 328 270 1,058 653 1,282 -972 200 38.94%
-
NP to SH 329 271 1,059 654 1,283 -971 201 38.76%
-
Tax Rate 67.40% 31.12% 28.95% 39.42% 21.83% - 48.72% -
Total Cost 26,150 20,171 19,650 16,907 18,570 12,283 10,703 81.10%
-
Net Worth 29,728 29,409 29,149 28,130 28,471 27,238 28,170 3.64%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 1,737 - - - - - - -
Div Payout % 528.01% - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 29,728 29,409 29,149 28,130 28,471 27,238 28,170 3.64%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.24% 1.32% 5.11% 3.72% 6.46% -8.59% 1.83% -
ROE 1.11% 0.92% 3.63% 2.32% 4.51% -3.56% 0.71% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 45.73 35.30 35.76 30.33 34.28 19.53 18.83 80.38%
EPS 0.57 0.47 1.83 1.13 2.22 -1.68 0.35 38.29%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5134 0.5079 0.5034 0.4858 0.4917 0.4704 0.4865 3.64%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 44.13 34.07 34.51 29.27 33.09 18.85 18.17 80.39%
EPS 0.55 0.45 1.77 1.09 2.14 -1.62 0.33 40.44%
DPS 2.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4955 0.4902 0.4858 0.4688 0.4745 0.454 0.4695 3.64%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.87 0.515 0.47 0.54 0.545 0.55 0.58 -
P/RPS 1.90 1.46 1.31 1.78 1.59 2.82 3.08 -27.47%
P/EPS 153.12 110.04 25.70 47.81 24.60 -32.80 167.09 -5.63%
EY 0.65 0.91 3.89 2.09 4.07 -3.05 0.60 5.46%
DY 3.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.01 0.93 1.11 1.11 1.17 1.19 26.26%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 29/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 1.33 0.76 0.515 0.47 0.51 0.55 0.59 -
P/RPS 2.91 2.15 1.44 1.55 1.49 2.82 3.13 -4.72%
P/EPS 234.08 162.39 28.16 41.61 23.02 -32.80 169.97 23.71%
EY 0.43 0.62 3.55 2.40 4.34 -3.05 0.59 -18.96%
DY 2.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 1.50 1.02 0.97 1.04 1.17 1.21 65.85%

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