[EDARAN] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
YoY- 174.17%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 106,537 69,432 47,930 50,168 45,378 54,090 150,285 -5.56%
PBT 5,119 3,241 1,685 5,291 -2,467 -4,032 2,510 12.59%
Tax -2,007 -1,219 -1,168 -2,779 -913 -917 4,426 -
NP 3,112 2,022 517 2,512 -3,380 -4,949 6,936 -12.49%
-
NP to SH 3,112 2,025 520 2,530 -3,411 -5,008 7,203 -13.04%
-
Tax Rate 39.21% 37.61% 69.32% 52.52% - - -176.33% -
Total Cost 103,425 67,410 47,413 47,656 48,758 59,039 143,349 -5.29%
-
Net Worth 30,481 29,149 28,170 23,578 22,119 22,415 30,249 0.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 1,013 - - - - -
Div Payout % - - 194.87% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 30,481 29,149 28,170 23,578 22,119 22,415 30,249 0.12%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.92% 2.91% 1.08% 5.01% -7.45% -9.15% 4.62% -
ROE 10.21% 6.95% 1.85% 10.73% -15.42% -22.34% 23.81% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 183.99 119.91 82.77 86.64 78.37 93.41 259.54 -5.56%
EPS 5.37 3.50 0.90 4.37 -5.89 -8.65 12.44 -13.05%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
NAPS 0.5264 0.5034 0.4865 0.4072 0.382 0.3871 0.5224 0.12%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 177.56 115.72 79.88 83.61 75.63 90.15 250.48 -5.56%
EPS 5.19 3.38 0.87 4.22 -5.69 -8.35 12.01 -13.03%
DPS 0.00 0.00 1.69 0.00 0.00 0.00 0.00 -
NAPS 0.508 0.4858 0.4695 0.393 0.3687 0.3736 0.5042 0.12%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.16 0.47 0.58 0.805 0.32 0.44 0.35 -
P/RPS 0.63 0.39 0.70 0.93 0.41 0.47 0.13 30.05%
P/EPS 21.58 13.44 64.59 18.42 -5.43 -5.09 2.81 40.41%
EY 4.63 7.44 1.55 5.43 -18.41 -19.66 35.54 -28.77%
DY 0.00 0.00 3.02 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 0.93 1.19 1.98 0.84 1.14 0.67 21.89%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 30/08/22 28/09/21 26/08/20 27/08/19 28/08/18 -
Price 1.57 0.515 0.59 0.87 0.35 0.445 0.65 -
P/RPS 0.85 0.43 0.71 1.00 0.45 0.48 0.25 22.60%
P/EPS 29.21 14.73 65.70 19.91 -5.94 -5.15 5.23 33.16%
EY 3.42 6.79 1.52 5.02 -16.83 -19.44 19.14 -24.93%
DY 0.00 0.00 2.97 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 1.02 1.21 2.14 0.92 1.15 1.24 15.71%

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