[EDARAN] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -31.59%
YoY- 91.9%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 38,232 39,566 54,090 66,395 133,100 153,471 150,076 -59.71%
PBT -5,489 -5,214 -4,032 1,874 3,312 2,813 2,509 -
Tax -664 -960 -918 4,202 4,157 4,453 4,426 -
NP -6,153 -6,174 -4,950 6,076 7,469 7,266 6,935 -
-
NP to SH -6,288 -6,232 -5,008 4,784 6,993 7,131 7,202 -
-
Tax Rate - - - -224.23% -125.51% -158.30% -176.40% -
Total Cost 44,385 45,740 59,040 60,319 125,631 146,205 143,141 -54.08%
-
Net Worth 25,200 23,810 22,415 0 30,232 29,768 30,249 -11.43%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 25,200 23,810 22,415 0 30,232 29,768 30,249 -11.43%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -16.09% -15.60% -9.15% 9.15% 5.61% 4.73% 4.62% -
ROE -24.95% -26.17% -22.34% 0.00% 23.13% 23.95% 23.81% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.03 68.33 93.41 114.66 229.86 265.04 259.18 -59.71%
EPS -10.86 -10.76 -8.65 8.26 12.08 12.31 12.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4352 0.4112 0.3871 0.00 0.5221 0.5141 0.5224 -11.43%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 65.92 68.22 93.26 114.47 229.48 264.61 258.75 -59.71%
EPS -10.84 -10.74 -8.63 8.25 12.06 12.29 12.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4345 0.4105 0.3865 0.00 0.5212 0.5133 0.5215 -11.42%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.45 0.415 0.44 0.535 0.44 0.72 0.35 -
P/RPS 0.68 0.61 0.47 0.47 0.19 0.27 0.14 185.98%
P/EPS -4.14 -3.86 -5.09 6.48 3.64 5.85 2.81 -
EY -24.13 -25.93 -19.66 15.44 27.45 17.10 35.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 1.14 0.00 0.84 1.40 0.67 33.09%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 27/08/19 30/05/19 27/02/19 26/11/18 28/08/18 -
Price 0.38 0.415 0.445 0.44 0.535 0.615 0.65 -
P/RPS 0.58 0.61 0.48 0.38 0.23 0.23 0.25 74.98%
P/EPS -3.50 -3.86 -5.15 5.33 4.43 4.99 5.23 -
EY -28.58 -25.93 -19.44 18.78 22.57 20.02 19.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.01 1.15 0.00 1.02 1.20 1.24 -20.99%

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