[EDARAN] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 228.01%
YoY- 142.35%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 29,722 27,391 25,846 29,821 32,515 33,143 30,630 -1.98%
PBT 780 508 -498 4,678 1,479 -251 -5,200 -
Tax 0 0 -38 -76 -76 -76 -52 -
NP 780 508 -536 4,602 1,403 -327 -5,252 -
-
NP to SH 780 508 -536 4,602 1,403 -327 -5,252 -
-
Tax Rate 0.00% 0.00% - 1.62% 5.14% - - -
Total Cost 28,942 26,883 26,382 25,219 31,112 33,470 35,882 -13.33%
-
Net Worth 46,175 45,998 44,621 37,820 47,071 45,759 46,149 0.03%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 46,175 45,998 44,621 37,820 47,071 45,759 46,149 0.03%
NOSH 59,999 60,050 59,805 50,000 62,222 60,400 59,973 0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.62% 1.85% -2.07% 15.43% 4.31% -0.99% -17.15% -
ROE 1.69% 1.10% -1.20% 12.17% 2.98% -0.71% -11.38% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 49.54 45.61 43.22 59.64 52.26 54.87 51.07 -2.00%
EPS 1.30 0.85 -0.90 9.20 2.25 -0.54 -8.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7696 0.766 0.7461 0.7564 0.7565 0.7576 0.7695 0.00%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 49.54 45.65 43.08 49.70 54.19 55.24 51.05 -1.97%
EPS 1.30 0.85 -0.89 7.67 2.34 -0.55 -8.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7696 0.7666 0.7437 0.6303 0.7845 0.7627 0.7692 0.03%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.28 0.32 0.29 0.26 0.34 0.38 0.27 -
P/RPS 0.57 0.70 0.67 0.44 0.65 0.69 0.53 4.96%
P/EPS 21.54 37.83 -32.36 2.82 15.08 -70.19 -3.08 -
EY 4.64 2.64 -3.09 35.40 6.63 -1.42 -32.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.39 0.34 0.45 0.50 0.35 1.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 23/05/06 27/02/06 30/11/05 30/08/05 27/05/05 -
Price 0.40 0.32 0.34 0.30 0.29 0.46 0.22 -
P/RPS 0.81 0.70 0.79 0.50 0.55 0.84 0.43 52.46%
P/EPS 30.77 37.83 -37.94 3.26 12.86 -84.97 -2.51 -
EY 3.25 2.64 -2.64 30.68 7.78 -1.18 -39.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.46 0.40 0.38 0.61 0.29 47.54%

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