[EDARAN] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -5.28%
YoY- -392.69%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 40,157 59,483 123,670 173,050 197,056 251,961 200,644 -65.81%
PBT -7,473 -40,429 -38,801 -39,457 -36,933 11,005 11,915 -
Tax -1,209 -2,271 -4,866 -3,366 -3,741 -5,022 -3,636 -52.03%
NP -8,682 -42,700 -43,667 -42,823 -40,674 5,983 8,279 -
-
NP to SH -8,682 -42,700 -43,667 -42,823 -40,674 5,983 8,279 -
-
Tax Rate - - - - - 45.63% 30.52% -
Total Cost 48,839 102,183 167,337 215,873 237,730 245,978 192,365 -59.93%
-
Net Worth 46,375 51,467 52,421 54,047 54,884 92,171 98,387 -39.46%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 46,375 51,467 52,421 54,047 54,884 92,171 98,387 -39.46%
NOSH 59,963 60,054 59,889 59,899 59,996 60,058 59,846 0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -21.62% -71.79% -35.31% -24.75% -20.64% 2.37% 4.13% -
ROE -18.72% -82.97% -83.30% -79.23% -74.11% 6.49% 8.41% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 66.97 99.05 206.50 288.90 328.44 419.53 335.27 -65.86%
EPS -14.48 -71.10 -72.91 -71.49 -67.79 9.96 13.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7734 0.857 0.8753 0.9023 0.9148 1.5347 1.644 -39.53%
Adjusted Per Share Value based on latest NOSH - 59,899
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 69.24 102.56 213.22 298.36 339.75 434.42 345.94 -65.81%
EPS -14.97 -73.62 -75.29 -73.83 -70.13 10.32 14.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7996 0.8874 0.9038 0.9319 0.9463 1.5892 1.6963 -39.45%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.31 0.51 0.65 0.83 0.94 0.80 1.41 -
P/RPS 0.46 0.51 0.31 0.29 0.29 0.19 0.42 6.25%
P/EPS -2.14 -0.72 -0.89 -1.16 -1.39 8.03 10.19 -
EY -46.71 -139.41 -112.17 -86.13 -72.12 12.45 9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.60 0.74 0.92 1.03 0.52 0.86 -39.99%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 20/02/04 21/11/03 29/08/03 27/05/03 28/02/03 -
Price 0.28 0.31 0.69 0.66 1.03 0.77 1.15 -
P/RPS 0.42 0.31 0.33 0.23 0.31 0.18 0.34 15.14%
P/EPS -1.93 -0.44 -0.95 -0.92 -1.52 7.73 8.31 -
EY -51.71 -229.36 -105.67 -108.32 -65.82 12.94 12.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.79 0.73 1.13 0.50 0.70 -35.83%

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