[EDARAN] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 126.48%
YoY- 102.72%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 40,204 42,043 43,719 42,531 47,459 49,652 49,981 -13.47%
PBT -4,015 -490 -1,168 -593 -1,889 -7,033 -7,925 -36.36%
Tax 27 27 27 27 27 27 27 0.00%
NP -3,988 -463 -1,141 -566 -1,862 -7,006 -7,898 -36.51%
-
NP to SH -3,865 -138 -616 228 -861 -5,917 -6,722 -30.78%
-
Tax Rate - - - - - - - -
Total Cost 44,192 42,506 44,860 43,097 49,321 56,658 57,879 -16.42%
-
Net Worth 33,641 34,440 36,297 36,950 37,759 34,624 33,290 0.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 33,641 34,440 36,297 36,950 37,759 34,624 33,290 0.69%
NOSH 58,173 57,815 57,826 57,744 57,922 57,920 52,500 7.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -9.92% -1.10% -2.61% -1.33% -3.92% -14.11% -15.80% -
ROE -11.49% -0.40% -1.70% 0.62% -2.28% -17.09% -20.19% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 69.11 72.72 75.60 73.65 81.94 85.73 95.20 -19.17%
EPS -6.64 -0.24 -1.07 0.39 -1.49 -10.22 -12.80 -35.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5783 0.5957 0.6277 0.6399 0.6519 0.5978 0.6341 -5.94%
Adjusted Per Share Value based on latest NOSH - 57,744
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 67.01 70.07 72.87 70.89 79.10 82.75 83.30 -13.46%
EPS -6.44 -0.23 -1.03 0.38 -1.44 -9.86 -11.20 -30.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5607 0.574 0.605 0.6158 0.6293 0.5771 0.5548 0.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.25 0.26 0.32 0.27 0.28 0.31 0.43 -
P/RPS 0.36 0.36 0.42 0.37 0.34 0.36 0.45 -13.78%
P/EPS -3.76 -108.93 -30.04 68.38 -18.84 -3.03 -3.36 7.76%
EY -26.58 -0.92 -3.33 1.46 -5.31 -32.95 -29.78 -7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.51 0.42 0.43 0.52 0.68 -26.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 27/08/13 31/05/13 28/02/13 23/11/12 16/08/12 -
Price 0.33 0.25 0.26 0.35 0.25 0.28 0.31 -
P/RPS 0.48 0.34 0.34 0.48 0.31 0.33 0.33 28.28%
P/EPS -4.97 -104.74 -24.41 88.64 -16.82 -2.74 -2.42 61.35%
EY -20.13 -0.95 -4.10 1.13 -5.95 -36.49 -41.30 -37.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 0.41 0.55 0.38 0.47 0.49 10.57%

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