[EDARAN] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 0.69%
YoY- -1307.57%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 84,740 63,704 62,350 36,281 38,818 37,993 46,994 48.20%
PBT -3,640 -3,059 -3,548 -4,561 -4,473 -2,893 111 -
Tax -556 -385 -499 -499 -498 -309 -195 101.20%
NP -4,196 -3,444 -4,047 -5,060 -4,971 -3,202 -84 1259.58%
-
NP to SH -2,303 -2,228 -3,254 -4,468 -4,499 -3,085 -144 535.84%
-
Tax Rate - - - - - - 175.68% -
Total Cost 88,936 67,148 66,397 41,341 43,789 41,195 47,078 52.87%
-
Net Worth 29,195 31,436 31,882 27,759 27,915 29,469 30,902 -3.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 29,195 31,436 31,882 27,759 27,915 29,469 30,902 -3.72%
NOSH 60,000 57,905 57,905 57,905 57,843 57,976 58,098 2.17%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -4.95% -5.41% -6.49% -13.95% -12.81% -8.43% -0.18% -
ROE -7.89% -7.09% -10.21% -16.10% -16.12% -10.47% -0.47% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 146.34 110.01 107.68 62.66 67.11 65.53 80.89 48.52%
EPS -3.98 -3.85 -5.62 -7.72 -7.78 -5.32 -0.25 533.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5042 0.5429 0.5506 0.4794 0.4826 0.5083 0.5319 -3.50%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 141.23 106.17 103.92 60.47 64.70 63.32 78.32 48.20%
EPS -3.84 -3.71 -5.42 -7.45 -7.50 -5.14 -0.24 536.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4866 0.5239 0.5314 0.4627 0.4653 0.4912 0.515 -3.71%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.27 0.32 0.215 0.265 0.27 0.24 0.24 -
P/RPS 0.18 0.29 0.20 0.42 0.40 0.37 0.30 -28.88%
P/EPS -6.79 -8.32 -3.83 -3.43 -3.47 -4.51 -96.83 -83.02%
EY -14.73 -12.02 -26.14 -29.12 -28.81 -22.17 -1.03 490.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.39 0.55 0.56 0.47 0.45 12.93%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 28/02/17 29/11/16 29/08/16 25/05/16 25/02/16 -
Price 0.225 0.305 0.28 0.215 0.27 0.275 0.24 -
P/RPS 0.15 0.28 0.26 0.34 0.40 0.42 0.30 -37.03%
P/EPS -5.66 -7.93 -4.98 -2.79 -3.47 -5.17 -96.83 -84.96%
EY -17.68 -12.62 -20.07 -35.89 -28.81 -19.35 -1.03 566.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.51 0.45 0.56 0.54 0.45 0.00%

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