[EDARAN] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -1948.89%
YoY- 18.27%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 85,852 72,272 32,860 43,008 32,828 30,764 37,468 14.81%
PBT 2,176 960 -3,808 -3,456 -4,184 -6,772 -9,484 -
Tax 108 0 -4 0 0 0 0 -
NP 2,284 960 -3,812 -3,456 -4,184 -6,772 -9,484 -
-
NP to SH 2,308 2,592 -3,204 -3,328 -4,072 -6,776 -8,688 -
-
Tax Rate -4.96% 0.00% - - - - - -
Total Cost 83,568 71,312 36,672 46,464 37,012 37,536 46,952 10.08%
-
Net Worth 29,768 29,427 27,759 31,373 30,701 34,440 34,624 -2.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 29,768 29,427 27,759 31,373 30,701 34,440 34,624 -2.48%
NOSH 60,000 60,000 60,000 57,777 57,840 57,815 57,920 0.58%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.66% 1.33% -11.60% -8.04% -12.75% -22.01% -25.31% -
ROE 7.75% 8.81% -11.54% -10.61% -13.26% -19.67% -25.09% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 148.26 124.81 56.75 74.44 56.76 53.21 64.69 14.81%
EPS 4.00 4.48 -5.52 -5.76 -7.04 -11.72 -15.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5141 0.5082 0.4794 0.543 0.5308 0.5957 0.5978 -2.48%
Adjusted Per Share Value based on latest NOSH - 57,777
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 143.09 120.45 54.77 71.68 54.71 51.27 62.45 14.81%
EPS 3.85 4.32 -5.34 -5.55 -6.79 -11.29 -14.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4961 0.4905 0.4627 0.5229 0.5117 0.574 0.5771 -2.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.72 0.22 0.265 0.34 0.41 0.26 0.31 -
P/RPS 0.49 0.18 0.47 0.46 0.72 0.49 0.48 0.34%
P/EPS 18.06 4.91 -4.79 -5.90 -5.82 -2.22 -2.07 -
EY 5.54 20.35 -20.88 -16.94 -17.17 -45.08 -48.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.43 0.55 0.63 0.77 0.44 0.52 17.93%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 29/11/16 24/11/15 26/11/14 27/11/13 23/11/12 -
Price 0.615 0.485 0.215 0.30 0.305 0.25 0.28 -
P/RPS 0.41 0.39 0.38 0.40 0.54 0.47 0.43 -0.79%
P/EPS 15.43 10.83 -3.89 -5.21 -4.33 -2.13 -1.87 -
EY 6.48 9.23 -25.74 -19.20 -23.08 -46.88 -53.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.95 0.45 0.55 0.57 0.42 0.47 16.90%

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