[EDARAN] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 155.46%
YoY- 275.78%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 76,832 59,417 59,583 27,391 33,143 40,157 197,056 -14.51%
PBT 103 701 1,041 508 -251 -7,473 -36,932 -
Tax 153 1,169 -36 0 -38 -1,209 -1,076 -
NP 256 1,870 1,005 508 -289 -8,682 -38,008 -
-
NP to SH 256 1,927 1,005 508 -289 -8,682 -38,008 -
-
Tax Rate -148.54% -166.76% 3.46% 0.00% - - - -
Total Cost 76,576 57,547 58,578 26,883 33,432 48,839 235,064 -17.03%
-
Net Worth 48,014 54,291 47,581 45,779 45,613 46,634 55,333 -2.33%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 598 - - - - -
Div Payout % - - 59.52% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 48,014 54,291 47,581 45,779 45,613 46,634 55,333 -2.33%
NOSH 59,534 67,159 59,821 59,764 60,208 59,979 60,001 -0.13%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.33% 3.15% 1.69% 1.85% -0.87% -21.62% -19.29% -
ROE 0.53% 3.55% 2.11% 1.11% -0.63% -18.62% -68.69% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 129.05 88.47 99.60 45.83 55.05 66.95 328.42 -14.40%
EPS 0.43 3.21 1.68 0.85 -0.48 -14.47 -63.35 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.8065 0.8084 0.7954 0.766 0.7576 0.7775 0.9222 -2.20%
Adjusted Per Share Value based on latest NOSH - 60,050
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 132.47 102.44 102.73 47.23 57.14 69.24 339.75 -14.51%
EPS 0.44 3.32 1.73 0.88 -0.50 -14.97 -65.53 -
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.8278 0.9361 0.8204 0.7893 0.7864 0.804 0.954 -2.33%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.70 0.70 0.49 0.32 0.38 0.31 0.94 -
P/RPS 0.54 0.79 0.49 0.70 0.69 0.46 0.29 10.90%
P/EPS 162.79 24.40 29.17 37.65 -79.17 -2.14 -1.48 -
EY 0.61 4.10 3.43 2.66 -1.26 -46.69 -67.39 -
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.62 0.42 0.50 0.40 1.02 -2.61%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 26/08/08 29/08/07 30/08/06 30/08/05 27/08/04 29/08/03 -
Price 0.57 0.75 0.51 0.32 0.46 0.28 1.03 -
P/RPS 0.44 0.85 0.51 0.70 0.84 0.42 0.31 6.00%
P/EPS 132.56 26.14 30.36 37.65 -95.83 -1.93 -1.63 -
EY 0.75 3.83 3.29 2.66 -1.04 -51.70 -61.50 -
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 0.64 0.42 0.61 0.36 1.12 -7.30%

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