[EDARAN] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 0.48%
YoY- -24.6%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 70,988 104,940 87,202 40,138 38,508 34,760 41,790 9.22%
PBT 2,636 1,030 -1,574 -3,420 -2,666 -4,502 1,194 14.10%
Tax -536 0 0 0 0 0 0 -
NP 2,100 1,030 -1,574 -3,420 -2,666 -4,502 1,194 9.86%
-
NP to SH 2,124 2,542 -822 -3,312 -2,658 -4,600 1,900 1.87%
-
Tax Rate 20.33% 0.00% - - - - 0.00% -
Total Cost 68,888 103,910 88,776 43,558 41,174 39,262 40,596 9.20%
-
Net Worth 30,232 29,844 31,882 30,798 30,434 33,503 37,762 -3.63%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 30,232 29,844 31,882 30,798 30,434 33,503 37,762 -3.63%
NOSH 60,000 60,000 60,000 57,902 57,782 57,934 57,926 0.58%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.96% 0.98% -1.81% -8.52% -6.92% -12.95% 2.86% -
ROE 7.03% 8.52% -2.58% -10.75% -8.73% -13.73% 5.03% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 122.59 181.23 150.59 69.32 66.64 60.00 72.14 9.23%
EPS 3.66 4.38 -1.42 -5.72 -4.60 -7.94 3.28 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5221 0.5154 0.5506 0.5319 0.5267 0.5783 0.6519 -3.63%
Adjusted Per Share Value based on latest NOSH - 58,098
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 122.39 180.93 150.35 69.20 66.39 59.93 72.05 9.22%
EPS 3.66 4.38 -1.42 -5.71 -4.58 -7.93 3.28 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5212 0.5146 0.5497 0.531 0.5247 0.5776 0.6511 -3.63%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.44 0.52 0.215 0.24 0.33 0.25 0.28 -
P/RPS 0.36 0.29 0.14 0.35 0.50 0.42 0.39 -1.32%
P/EPS 12.00 11.85 -15.15 -4.20 -7.17 -3.15 8.54 5.83%
EY 8.34 8.44 -6.60 -23.83 -13.94 -31.76 11.71 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.01 0.39 0.45 0.63 0.43 0.43 11.80%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 14/02/18 28/02/17 25/02/16 25/02/15 28/02/14 28/02/13 -
Price 0.535 0.615 0.28 0.24 0.315 0.33 0.25 -
P/RPS 0.44 0.34 0.19 0.35 0.47 0.55 0.35 3.88%
P/EPS 14.59 14.01 -19.72 -4.20 -6.85 -4.16 7.62 11.42%
EY 6.86 7.14 -5.07 -23.83 -14.60 -24.06 13.12 -10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.19 0.51 0.45 0.60 0.57 0.38 17.87%

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