[EDARAN] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -1583.67%
YoY- -150.34%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 53,112 57,093 56,565 51,379 76,492 76,832 74,184 -19.95%
PBT -1,063 54 -527 -978 -202 103 317 -
Tax 361 361 153 153 153 153 1,171 -54.33%
NP -702 415 -374 -825 -49 256 1,488 -
-
NP to SH -702 415 -374 -825 -49 256 1,469 -
-
Tax Rate - -668.52% - - - -148.54% -369.40% -
Total Cost 53,814 56,678 56,939 52,204 76,541 76,576 72,696 -18.15%
-
Net Worth 46,909 48,142 47,442 46,867 47,785 48,390 47,317 -0.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 46,909 48,142 47,442 46,867 47,785 48,390 47,317 -0.57%
NOSH 59,956 59,797 60,000 59,833 59,523 60,000 58,750 1.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.32% 0.73% -0.66% -1.61% -0.06% 0.33% 2.01% -
ROE -1.50% 0.86% -0.79% -1.76% -0.10% 0.53% 3.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 88.58 95.48 94.28 85.87 128.51 128.05 126.27 -21.03%
EPS -1.17 0.69 -0.62 -1.38 -0.08 0.43 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7824 0.8051 0.7907 0.7833 0.8028 0.8065 0.8054 -1.91%
Adjusted Per Share Value based on latest NOSH - 59,833
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 91.57 98.44 97.53 88.58 131.88 132.47 127.90 -19.95%
EPS -1.21 0.72 -0.64 -1.42 -0.08 0.44 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8088 0.83 0.818 0.8081 0.8239 0.8343 0.8158 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.60 0.47 0.73 0.53 0.50 0.70 0.49 -
P/RPS 0.68 0.49 0.77 0.62 0.39 0.55 0.39 44.81%
P/EPS -51.24 67.72 -117.11 -38.44 -607.39 164.06 19.60 -
EY -1.95 1.48 -0.85 -2.60 -0.16 0.61 5.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.58 0.92 0.68 0.62 0.87 0.61 16.78%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 25/11/09 20/08/09 28/05/09 -
Price 0.42 0.64 0.62 0.60 0.65 0.57 0.50 -
P/RPS 0.47 0.67 0.66 0.70 0.51 0.45 0.40 11.33%
P/EPS -35.87 92.22 -99.47 -43.52 -789.60 133.59 20.00 -
EY -2.79 1.08 -1.01 -2.30 -0.13 0.75 5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.79 0.78 0.77 0.81 0.71 0.62 -8.79%

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