[EDARAN] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 31.53%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 93,609 94,593 84,740 63,704 62,350 36,281 38,818 79.53%
PBT -2,339 -2,448 -3,640 -3,059 -3,548 -4,561 -4,473 -35.01%
Tax -555 -555 -556 -385 -499 -499 -498 7.47%
NP -2,894 -3,003 -4,196 -3,444 -4,047 -5,060 -4,971 -30.20%
-
NP to SH -621 -854 -2,303 -2,228 -3,254 -4,468 -4,499 -73.19%
-
Tax Rate - - - - - - - -
Total Cost 96,503 97,596 88,936 67,148 66,397 41,341 43,789 69.10%
-
Net Worth 29,844 29,427 29,195 31,436 31,882 27,759 27,915 4.54%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 29,844 29,427 29,195 31,436 31,882 27,759 27,915 4.54%
NOSH 60,000 60,000 60,000 57,905 57,905 57,905 57,843 2.46%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -3.09% -3.17% -4.95% -5.41% -6.49% -13.95% -12.81% -
ROE -2.08% -2.90% -7.89% -7.09% -10.21% -16.10% -16.12% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 161.66 163.36 146.34 110.01 107.68 62.66 67.11 79.41%
EPS -1.07 -1.47 -3.98 -3.85 -5.62 -7.72 -7.78 -73.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5154 0.5082 0.5042 0.5429 0.5506 0.4794 0.4826 4.46%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 156.02 157.66 141.23 106.17 103.92 60.47 64.70 79.53%
EPS -1.04 -1.42 -3.84 -3.71 -5.42 -7.45 -7.50 -73.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4974 0.4905 0.4866 0.5239 0.5314 0.4627 0.4653 4.53%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.52 0.22 0.27 0.32 0.215 0.265 0.27 -
P/RPS 0.32 0.13 0.18 0.29 0.20 0.42 0.40 -13.78%
P/EPS -48.49 -14.92 -6.79 -8.32 -3.83 -3.43 -3.47 477.38%
EY -2.06 -6.70 -14.73 -12.02 -26.14 -29.12 -28.81 -82.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.43 0.54 0.59 0.39 0.55 0.56 48.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 27/11/17 30/08/17 25/05/17 28/02/17 29/11/16 29/08/16 -
Price 0.615 0.485 0.225 0.305 0.28 0.215 0.27 -
P/RPS 0.38 0.30 0.15 0.28 0.26 0.34 0.40 -3.35%
P/EPS -57.35 -32.89 -5.66 -7.93 -4.98 -2.79 -3.47 545.53%
EY -1.74 -3.04 -17.68 -12.62 -20.07 -35.89 -28.81 -84.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.95 0.45 0.56 0.51 0.45 0.56 65.06%

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