[EDARAN] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -43.41%
YoY- -27.92%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 173,050 197,056 251,961 200,644 194,091 175,089 117,901 29.12%
PBT -39,457 -36,933 11,005 11,915 20,407 20,991 18,388 -
Tax -3,366 -3,741 -5,022 -3,636 -5,776 -5,853 -6,666 -36.56%
NP -42,823 -40,674 5,983 8,279 14,631 15,138 11,722 -
-
NP to SH -42,823 -40,674 5,983 8,279 14,631 15,138 11,722 -
-
Tax Rate - - 45.63% 30.52% 28.30% 27.88% 36.25% -
Total Cost 215,873 237,730 245,978 192,365 179,460 159,951 106,179 60.41%
-
Net Worth 54,047 54,884 92,171 98,387 99,109 98,387 91,374 -29.51%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 54,047 54,884 92,171 98,387 99,109 98,387 91,374 -29.51%
NOSH 59,899 59,996 60,058 59,846 59,812 59,992 60,512 -0.67%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -24.75% -20.64% 2.37% 4.13% 7.54% 8.65% 9.94% -
ROE -79.23% -74.11% 6.49% 8.41% 14.76% 15.39% 12.83% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 288.90 328.44 419.53 335.27 324.50 291.85 194.84 29.99%
EPS -71.49 -67.79 9.96 13.83 24.46 25.23 19.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9023 0.9148 1.5347 1.644 1.657 1.64 1.51 -29.03%
Adjusted Per Share Value based on latest NOSH - 59,846
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 288.42 328.43 419.94 334.41 323.49 291.82 196.50 29.12%
EPS -71.37 -67.79 9.97 13.80 24.38 25.23 19.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9008 0.9147 1.5362 1.6398 1.6518 1.6398 1.5229 -29.51%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.83 0.94 0.80 1.41 1.35 2.10 2.01 -
P/RPS 0.29 0.29 0.19 0.42 0.42 0.72 1.03 -57.00%
P/EPS -1.16 -1.39 8.03 10.19 5.52 8.32 10.38 -
EY -86.13 -72.12 12.45 9.81 18.12 12.02 9.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.03 0.52 0.86 0.81 1.28 1.33 -21.76%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 27/05/03 28/02/03 29/10/02 22/08/02 21/05/02 -
Price 0.66 1.03 0.77 1.15 1.54 2.08 2.28 -
P/RPS 0.23 0.31 0.18 0.34 0.47 0.71 1.17 -66.15%
P/EPS -0.92 -1.52 7.73 8.31 6.30 8.24 11.77 -
EY -108.32 -65.82 12.94 12.03 15.88 12.13 8.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.13 0.50 0.70 0.93 1.27 1.51 -38.37%

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