[EDARAN] QoQ TTM Result on 30-Jun-2020 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 71.8%
YoY- 33.41%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 48,410 49,798 51,491 45,378 41,393 38,232 39,566 14.38%
PBT 6,548 -103 -723 -2,389 -10,574 -5,489 -5,214 -
Tax -1,310 -912 -912 -914 -1,115 -664 -960 23.00%
NP 5,238 -1,015 -1,635 -3,303 -11,689 -6,153 -6,174 -
-
NP to SH 5,282 -967 -1,667 -3,335 -11,825 -6,288 -6,232 -
-
Tax Rate 20.01% - - - - - - -
Total Cost 43,172 50,813 53,126 48,681 53,082 44,385 45,740 -3.77%
-
Net Worth 24,331 24,192 23,104 22,119 20,208 25,200 23,810 1.45%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 1,013 1,013 - - - - - -
Div Payout % 19.18% 0.00% - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 24,331 24,192 23,104 22,119 20,208 25,200 23,810 1.45%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.82% -2.04% -3.18% -7.28% -28.24% -16.09% -15.60% -
ROE 21.71% -4.00% -7.22% -15.08% -58.51% -24.95% -26.17% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 83.60 86.00 88.92 78.37 71.48 66.03 68.33 14.37%
EPS 9.12 -1.67 -2.88 -5.76 -20.42 -10.86 -10.76 -
DPS 1.75 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4202 0.4178 0.399 0.382 0.349 0.4352 0.4112 1.45%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 80.68 83.00 85.82 75.63 68.99 63.72 65.94 14.38%
EPS 8.80 -1.61 -2.78 -5.56 -19.71 -10.48 -10.39 -
DPS 1.69 1.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4055 0.4032 0.3851 0.3687 0.3368 0.42 0.3968 1.45%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.455 0.44 0.30 0.32 0.215 0.45 0.415 -
P/RPS 0.54 0.51 0.34 0.41 0.30 0.68 0.61 -7.79%
P/EPS 4.99 -26.35 -10.42 -5.56 -1.05 -4.14 -3.86 -
EY 20.05 -3.80 -9.60 -18.00 -94.98 -24.13 -25.93 -
DY 3.85 3.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.05 0.75 0.84 0.62 1.03 1.01 4.56%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 24/02/21 24/11/20 26/08/20 24/06/20 26/02/20 27/11/19 -
Price 0.545 0.545 0.34 0.35 0.335 0.38 0.415 -
P/RPS 0.65 0.63 0.38 0.45 0.47 0.58 0.61 4.32%
P/EPS 5.97 -32.64 -11.81 -6.08 -1.64 -3.50 -3.86 -
EY 16.74 -3.06 -8.47 -16.46 -60.96 -28.58 -25.93 -
DY 3.21 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.30 0.85 0.92 0.96 0.87 1.01 18.30%

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