[EDARAN] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -93.6%
YoY- -956.64%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 41,790 46,834 47,166 46,466 97,372 61,086 40,328 0.59%
PBT 1,194 -10,878 -6,086 -1,936 226 738 1,194 0.00%
Tax 0 0 400 0 0 0 0 -
NP 1,194 -10,878 -5,686 -1,936 226 738 1,194 0.00%
-
NP to SH 1,900 -9,822 -5,686 -1,936 226 802 1,194 8.04%
-
Tax Rate 0.00% - - - 0.00% 0.00% 0.00% -
Total Cost 40,596 57,712 52,852 48,402 97,146 60,348 39,134 0.61%
-
Net Worth 37,762 42,028 45,002 47,095 47,876 50,642 46,327 -3.34%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 37,762 42,028 45,002 47,095 47,876 50,642 46,327 -3.34%
NOSH 57,926 59,963 59,978 60,124 59,473 64,677 59,700 -0.50%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.86% -23.23% -12.06% -4.17% 0.23% 1.21% 2.96% -
ROE 5.03% -23.37% -12.63% -4.11% 0.47% 1.58% 2.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 72.14 78.10 78.64 77.28 163.72 94.45 67.55 1.10%
EPS 3.28 -16.38 -9.48 -3.22 0.38 1.24 2.00 8.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6519 0.7009 0.7503 0.7833 0.805 0.783 0.776 -2.86%
Adjusted Per Share Value based on latest NOSH - 59,833
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 69.65 78.06 78.61 77.44 162.29 101.81 67.21 0.59%
EPS 3.17 -16.37 -9.48 -3.23 0.38 1.34 1.99 8.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6294 0.7005 0.75 0.7849 0.7979 0.844 0.7721 -3.34%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.30 0.44 0.53 0.58 0.93 0.41 -
P/RPS 0.39 0.38 0.56 0.69 0.35 0.98 0.61 -7.17%
P/EPS 8.54 -1.83 -4.64 -16.46 152.63 75.00 20.50 -13.56%
EY 11.71 -54.60 -21.55 -6.08 0.66 1.33 4.88 15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.59 0.68 0.72 1.19 0.53 -3.42%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 25/02/09 28/02/08 23/02/07 -
Price 0.25 0.31 0.41 0.60 0.62 0.86 0.54 -
P/RPS 0.35 0.40 0.52 0.78 0.38 0.91 0.80 -12.85%
P/EPS 7.62 -1.89 -4.32 -18.63 163.16 69.35 27.00 -18.99%
EY 13.12 -52.84 -23.12 -5.37 0.61 1.44 3.70 23.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.55 0.77 0.77 1.10 0.70 -9.67%

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