[EDARAN] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -107.98%
YoY- -76.97%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 43,940 43,409 47,381 57,443 53,112 57,093 56,565 -15.48%
PBT -9,747 -7,851 -5,497 -1,821 -1,063 54 -527 598.12%
Tax 0 0 361 361 361 361 153 -
NP -9,747 -7,851 -5,136 -1,460 -702 415 -374 777.28%
-
NP to SH -9,244 -7,634 -5,136 -1,460 -702 415 -374 746.85%
-
Tax Rate - - - - - -668.52% - -
Total Cost 53,687 51,260 52,517 58,903 53,814 56,678 56,939 -3.84%
-
Net Worth 37,278 39,942 41,769 45,017 46,909 48,142 47,442 -14.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 37,278 39,942 41,769 45,017 46,909 48,142 47,442 -14.83%
NOSH 60,020 60,000 59,962 59,999 59,956 59,797 60,000 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -22.18% -18.09% -10.84% -2.54% -1.32% 0.73% -0.66% -
ROE -24.80% -19.11% -12.30% -3.24% -1.50% 0.86% -0.79% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 73.21 72.35 79.02 95.74 88.58 95.48 94.28 -15.50%
EPS -15.40 -12.72 -8.57 -2.43 -1.17 0.69 -0.62 749.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6211 0.6657 0.6966 0.7503 0.7824 0.8051 0.7907 -14.85%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 73.23 72.35 78.97 95.74 88.52 95.16 94.28 -15.48%
EPS -15.41 -12.72 -8.56 -2.43 -1.17 0.69 -0.62 750.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6213 0.6657 0.6962 0.7503 0.7818 0.8024 0.7907 -14.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.35 0.36 0.36 0.44 0.60 0.47 0.73 -
P/RPS 0.48 0.50 0.46 0.46 0.68 0.49 0.77 -27.00%
P/EPS -2.27 -2.83 -4.20 -18.08 -51.24 67.72 -117.11 -92.76%
EY -44.00 -35.34 -23.79 -5.53 -1.95 1.48 -0.85 1285.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.52 0.59 0.77 0.58 0.92 -28.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 27/05/11 25/02/11 26/11/10 26/08/10 27/05/10 -
Price 0.32 0.32 0.37 0.41 0.42 0.64 0.62 -
P/RPS 0.44 0.44 0.47 0.43 0.47 0.67 0.66 -23.66%
P/EPS -2.08 -2.52 -4.32 -16.85 -35.87 92.22 -99.47 -92.39%
EY -48.13 -39.76 -23.15 -5.93 -2.79 1.08 -1.01 1211.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.53 0.55 0.54 0.79 0.78 -23.66%

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