[EDARAN] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -213.24%
YoY- -135.74%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 69,431 59,626 53,538 50,075 47,930 51,696 51,667 21.84%
PBT 3,241 2,142 1,539 443 1,684 2,448 3,963 -12.58%
Tax -1,220 -979 -974 -1,038 -1,168 -2,906 -3,323 -48.82%
NP 2,021 1,163 565 -595 516 -458 640 115.69%
-
NP to SH 2,025 1,167 570 -590 521 -453 645 114.85%
-
Tax Rate 37.64% 45.70% 63.29% 234.31% 69.36% 118.71% 83.85% -
Total Cost 67,410 58,463 52,973 50,670 47,414 52,154 51,027 20.45%
-
Net Worth 29,149 28,130 28,471 27,238 28,170 27,979 28,900 0.57%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 1,013 1,013 1,013 1,013 - -
Div Payout % - - 177.78% 0.00% 194.50% 0.00% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 29,149 28,130 28,471 27,238 28,170 27,979 28,900 0.57%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.91% 1.95% 1.06% -1.19% 1.08% -0.89% 1.24% -
ROE 6.95% 4.15% 2.00% -2.17% 1.85% -1.62% 2.23% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 119.91 102.97 92.46 86.48 82.77 89.28 89.23 21.84%
EPS 3.50 2.02 0.98 -1.02 0.90 -0.78 1.11 115.48%
DPS 0.00 0.00 1.75 1.75 1.75 1.75 0.00 -
NAPS 0.5034 0.4858 0.4917 0.4704 0.4865 0.4832 0.4991 0.57%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 115.72 99.38 89.23 83.46 79.88 86.16 86.11 21.84%
EPS 3.38 1.94 0.95 -0.98 0.87 -0.76 1.08 114.40%
DPS 0.00 0.00 1.69 1.69 1.69 1.69 0.00 -
NAPS 0.4858 0.4688 0.4745 0.454 0.4695 0.4663 0.4817 0.56%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.47 0.54 0.545 0.55 0.58 0.645 0.755 -
P/RPS 0.39 0.52 0.59 0.64 0.70 0.72 0.85 -40.59%
P/EPS 13.44 26.79 55.37 -53.98 64.46 -82.45 67.78 -66.09%
EY 7.44 3.73 1.81 -1.85 1.55 -1.21 1.48 194.32%
DY 0.00 0.00 3.21 3.18 3.02 2.71 0.00 -
P/NAPS 0.93 1.11 1.11 1.17 1.19 1.33 1.51 -27.67%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 31/05/23 28/02/23 30/11/22 30/08/22 25/05/22 23/02/22 -
Price 0.515 0.47 0.51 0.55 0.59 0.61 0.70 -
P/RPS 0.43 0.46 0.55 0.64 0.71 0.68 0.78 -32.84%
P/EPS 14.73 23.32 51.81 -53.98 65.57 -77.97 62.84 -62.08%
EY 6.79 4.29 1.93 -1.85 1.52 -1.28 1.59 163.91%
DY 0.00 0.00 3.43 3.18 2.97 2.87 0.00 -
P/NAPS 1.02 0.97 1.04 1.17 1.21 1.26 1.40 -19.07%

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