[EDARAN] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -490.63%
YoY- -554.55%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 37,468 38,784 36,660 52,584 53,944 78,396 32,332 2.48%
PBT -9,484 -13,052 -5,468 -1,000 220 552 864 -
Tax 0 0 0 0 0 0 0 -
NP -9,484 -13,052 -5,468 -1,000 220 552 864 -
-
NP to SH -8,688 -11,908 -5,468 -1,000 220 592 864 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 46,952 51,836 42,128 53,584 53,724 77,844 31,468 6.89%
-
Net Worth 34,624 37,278 46,909 47,785 49,457 50,957 46,175 -4.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 34,624 37,278 46,909 47,785 49,457 50,957 46,175 -4.68%
NOSH 57,920 60,020 59,956 59,523 61,111 64,347 59,999 -0.58%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -25.31% -33.65% -14.92% -1.90% 0.41% 0.70% 2.67% -
ROE -25.09% -31.94% -11.66% -2.09% 0.44% 1.16% 1.87% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 64.69 64.62 61.14 88.34 88.27 121.83 53.89 3.08%
EPS -15.00 -19.84 -9.12 -1.68 0.36 0.92 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5978 0.6211 0.7824 0.8028 0.8093 0.7919 0.7696 -4.11%
Adjusted Per Share Value based on latest NOSH - 59,523
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 64.60 66.87 63.21 90.66 93.01 135.17 55.74 2.48%
EPS -14.98 -20.53 -9.43 -1.72 0.38 1.02 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.597 0.6427 0.8088 0.8239 0.8527 0.8786 0.7961 -4.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.35 0.60 0.50 0.75 0.50 0.28 -
P/RPS 0.48 0.54 0.98 0.57 0.85 0.41 0.52 -1.32%
P/EPS -2.07 -1.76 -6.58 -29.76 208.33 54.35 19.44 -
EY -48.39 -56.69 -15.20 -3.36 0.48 1.84 5.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.77 0.62 0.93 0.63 0.36 6.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 25/11/11 26/11/10 25/11/09 27/11/08 21/11/07 30/11/06 -
Price 0.28 0.32 0.42 0.65 0.44 0.99 0.40 -
P/RPS 0.43 0.50 0.69 0.74 0.50 0.81 0.74 -8.64%
P/EPS -1.87 -1.61 -4.61 -38.69 122.22 107.61 27.78 -
EY -53.57 -62.00 -21.71 -2.58 0.82 0.93 3.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.54 0.81 0.54 1.25 0.52 -1.66%

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