[EDARAN] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 17.18%
YoY- -49.3%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 77,560 53,304 59,417 68,216 69,962 71,099 59,583 19.12%
PBT 445 618 701 910 813 963 1,041 -43.10%
Tax 1,169 1,169 1,169 -38 -36 -36 -36 -
NP 1,614 1,787 1,870 872 777 927 1,005 36.94%
-
NP to SH 1,639 1,834 1,927 948 809 937 1,005 38.34%
-
Tax Rate -262.70% -189.16% -166.76% 4.18% 4.43% 3.74% 3.46% -
Total Cost 75,946 51,517 57,547 67,344 69,185 70,172 58,578 18.80%
-
Net Worth 46,689 49,457 52,904 58,836 50,794 50,957 47,723 -1.44%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 599 599 599 599 -
Div Payout % - - - 63.29% 74.17% 64.03% 59.70% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 46,689 49,457 52,904 58,836 50,794 50,957 47,723 -1.44%
NOSH 57,999 61,111 65,443 74,827 64,871 64,347 59,999 -2.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.08% 3.35% 3.15% 1.28% 1.11% 1.30% 1.69% -
ROE 3.51% 3.71% 3.64% 1.61% 1.59% 1.84% 2.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 133.72 87.22 90.79 91.16 107.85 110.49 99.31 21.82%
EPS 2.83 3.00 2.94 1.27 1.25 1.46 1.68 41.35%
DPS 0.00 0.00 0.00 0.80 0.92 0.93 1.00 -
NAPS 0.805 0.8093 0.8084 0.7863 0.783 0.7919 0.7954 0.79%
Adjusted Per Share Value based on latest NOSH - 74,827
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 129.27 88.84 99.03 113.69 116.60 118.50 99.31 19.12%
EPS 2.73 3.06 3.21 1.58 1.35 1.56 1.68 38.01%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 0.7782 0.8243 0.8817 0.9806 0.8466 0.8493 0.7954 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.58 0.75 0.70 0.98 0.93 0.50 0.49 -
P/RPS 0.43 0.86 0.77 1.07 0.86 0.45 0.49 -8.30%
P/EPS 20.52 24.99 23.77 77.35 74.57 34.34 29.25 -20.96%
EY 4.87 4.00 4.21 1.29 1.34 2.91 3.42 26.43%
DY 0.00 0.00 0.00 0.82 0.99 1.86 2.04 -
P/NAPS 0.72 0.93 0.87 1.25 1.19 0.63 0.62 10.43%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 26/08/08 21/05/08 28/02/08 21/11/07 29/08/07 -
Price 0.62 0.44 0.75 0.85 0.86 0.99 0.51 -
P/RPS 0.46 0.50 0.83 0.93 0.80 0.90 0.51 -6.61%
P/EPS 21.94 14.66 25.47 67.09 68.96 67.99 30.45 -19.54%
EY 4.56 6.82 3.93 1.49 1.45 1.47 3.28 24.44%
DY 0.00 0.00 0.00 0.94 1.08 0.94 1.96 -
P/NAPS 0.77 0.54 0.93 1.08 1.10 1.25 0.64 13.05%

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