[EDARAN] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -138.92%
YoY- 95.64%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 36,281 38,818 37,993 46,994 48,724 46,179 47,168 -16.00%
PBT -4,561 -4,473 -2,893 111 671 489 -306 502.68%
Tax -499 -498 -309 -195 -195 -195 -4 2374.81%
NP -5,060 -4,971 -3,202 -84 476 294 -310 540.20%
-
NP to SH -4,468 -4,499 -3,085 -144 370 184 -508 324.40%
-
Tax Rate - - - 175.68% 29.06% 39.88% - -
Total Cost 41,341 43,789 41,195 47,078 48,248 45,885 47,478 -8.79%
-
Net Worth 27,759 27,915 29,469 30,902 31,373 31,214 32,852 -10.59%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 27,759 27,915 29,469 30,902 31,373 31,214 32,852 -10.59%
NOSH 57,905 57,843 57,976 58,098 57,777 56,363 57,808 0.11%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -13.95% -12.81% -8.43% -0.18% 0.98% 0.64% -0.66% -
ROE -16.10% -16.12% -10.47% -0.47% 1.18% 0.59% -1.55% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 62.66 67.11 65.53 80.89 84.33 81.93 81.59 -16.09%
EPS -7.72 -7.78 -5.32 -0.25 0.64 0.33 -0.88 323.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4794 0.4826 0.5083 0.5319 0.543 0.5538 0.5683 -10.69%
Adjusted Per Share Value based on latest NOSH - 58,098
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 62.55 66.93 65.51 81.02 84.01 79.62 81.32 -16.01%
EPS -7.70 -7.76 -5.32 -0.25 0.64 0.32 -0.88 322.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4786 0.4813 0.5081 0.5328 0.5409 0.5382 0.5664 -10.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.265 0.27 0.24 0.24 0.34 0.32 0.28 -
P/RPS 0.42 0.40 0.37 0.30 0.40 0.39 0.34 15.08%
P/EPS -3.43 -3.47 -4.51 -96.83 53.09 98.02 -31.86 -77.27%
EY -29.12 -28.81 -22.17 -1.03 1.88 1.02 -3.14 339.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.47 0.45 0.63 0.58 0.49 7.98%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 25/05/16 25/02/16 24/11/15 26/08/15 28/05/15 -
Price 0.215 0.27 0.275 0.24 0.30 0.325 0.27 -
P/RPS 0.34 0.40 0.42 0.30 0.36 0.40 0.33 2.00%
P/EPS -2.79 -3.47 -5.17 -96.83 46.85 99.56 -30.73 -79.71%
EY -35.89 -28.81 -19.35 -1.03 2.13 1.00 -3.25 393.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.54 0.45 0.55 0.59 0.48 -4.20%

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