[EDARAN] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -29.25%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 43,008 32,828 30,764 37,468 38,784 36,660 52,584 -3.29%
PBT -3,456 -4,184 -6,772 -9,484 -13,052 -5,468 -1,000 22.94%
Tax 0 0 0 0 0 0 0 -
NP -3,456 -4,184 -6,772 -9,484 -13,052 -5,468 -1,000 22.94%
-
NP to SH -3,328 -4,072 -6,776 -8,688 -11,908 -5,468 -1,000 22.17%
-
Tax Rate - - - - - - - -
Total Cost 46,464 37,012 37,536 46,952 51,836 42,128 53,584 -2.34%
-
Net Worth 31,373 30,701 34,440 34,624 37,278 46,909 47,785 -6.76%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 31,373 30,701 34,440 34,624 37,278 46,909 47,785 -6.76%
NOSH 57,777 57,840 57,815 57,920 60,020 59,956 59,523 -0.49%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -8.04% -12.75% -22.01% -25.31% -33.65% -14.92% -1.90% -
ROE -10.61% -13.26% -19.67% -25.09% -31.94% -11.66% -2.09% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 74.44 56.76 53.21 64.69 64.62 61.14 88.34 -2.81%
EPS -5.76 -7.04 -11.72 -15.00 -19.84 -9.12 -1.68 22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.543 0.5308 0.5957 0.5978 0.6211 0.7824 0.8028 -6.30%
Adjusted Per Share Value based on latest NOSH - 57,920
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 71.68 54.71 51.27 62.45 64.64 61.10 87.64 -3.29%
EPS -5.55 -6.79 -11.29 -14.48 -19.85 -9.11 -1.67 22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5229 0.5117 0.574 0.5771 0.6213 0.7818 0.7964 -6.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.34 0.41 0.26 0.31 0.35 0.60 0.50 -
P/RPS 0.46 0.72 0.49 0.48 0.54 0.98 0.57 -3.50%
P/EPS -5.90 -5.82 -2.22 -2.07 -1.76 -6.58 -29.76 -23.62%
EY -16.94 -17.17 -45.08 -48.39 -56.69 -15.20 -3.36 30.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.77 0.44 0.52 0.56 0.77 0.62 0.26%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 26/11/14 27/11/13 23/11/12 25/11/11 26/11/10 25/11/09 -
Price 0.30 0.305 0.25 0.28 0.32 0.42 0.65 -
P/RPS 0.40 0.54 0.47 0.43 0.50 0.69 0.74 -9.74%
P/EPS -5.21 -4.33 -2.13 -1.87 -1.61 -4.61 -38.69 -28.39%
EY -19.20 -23.08 -46.88 -53.57 -62.00 -21.71 -2.58 39.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.42 0.47 0.52 0.54 0.81 -6.24%

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