[EDARAN] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 41.99%
YoY- 84.62%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 46,282 50,168 48,410 49,798 51,491 45,378 41,393 7.71%
PBT 4,538 5,291 6,548 -103 -723 -2,389 -10,574 -
Tax -2,901 -2,778 -1,310 -912 -912 -914 -1,115 89.05%
NP 1,637 2,513 5,238 -1,015 -1,635 -3,303 -11,689 -
-
NP to SH 1,651 2,532 5,282 -967 -1,667 -3,335 -11,825 -
-
Tax Rate 63.93% 52.50% 20.01% - - - - -
Total Cost 44,645 47,655 43,172 50,813 53,126 48,681 53,082 -10.88%
-
Net Worth 23,712 23,578 24,331 24,192 23,104 22,119 20,208 11.23%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 1,013 1,013 1,013 1,013 - - - -
Div Payout % 61.38% 40.02% 19.18% 0.00% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 23,712 23,578 24,331 24,192 23,104 22,119 20,208 11.23%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.54% 5.01% 10.82% -2.04% -3.18% -7.28% -28.24% -
ROE 6.96% 10.74% 21.71% -4.00% -7.22% -15.08% -58.51% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 79.93 86.64 83.60 86.00 88.92 78.37 71.48 7.72%
EPS 2.85 4.37 9.12 -1.67 -2.88 -5.76 -20.42 -
DPS 1.75 1.75 1.75 1.75 0.00 0.00 0.00 -
NAPS 0.4095 0.4072 0.4202 0.4178 0.399 0.382 0.349 11.23%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 77.14 83.61 80.68 83.00 85.82 75.63 68.99 7.72%
EPS 2.75 4.22 8.80 -1.61 -2.78 -5.56 -19.71 -
DPS 1.69 1.69 1.69 1.69 0.00 0.00 0.00 -
NAPS 0.3952 0.393 0.4055 0.4032 0.3851 0.3687 0.3368 11.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.775 0.805 0.455 0.44 0.30 0.32 0.215 -
P/RPS 0.97 0.93 0.54 0.51 0.34 0.41 0.30 118.50%
P/EPS 27.18 18.41 4.99 -26.35 -10.42 -5.56 -1.05 -
EY 3.68 5.43 20.05 -3.80 -9.60 -18.00 -94.98 -
DY 2.26 2.17 3.85 3.98 0.00 0.00 0.00 -
P/NAPS 1.89 1.98 1.08 1.05 0.75 0.84 0.62 110.09%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 28/09/21 27/05/21 24/02/21 24/11/20 26/08/20 24/06/20 -
Price 0.735 0.87 0.545 0.545 0.34 0.35 0.335 -
P/RPS 0.92 1.00 0.65 0.63 0.38 0.45 0.47 56.41%
P/EPS 25.78 19.90 5.97 -32.64 -11.81 -6.08 -1.64 -
EY 3.88 5.03 16.74 -3.06 -8.47 -16.46 -60.96 -
DY 2.38 2.01 3.21 3.21 0.00 0.00 0.00 -
P/NAPS 1.79 2.14 1.30 1.30 0.85 0.92 0.96 51.43%

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