[EDARAN] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -5.6%
YoY- -74.11%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 51,742 44,664 57,613 84,636 64,946 53,436 23,424 14.10%
PBT -10,041 -8,294 -626 213 725 900 -916 48.98%
Tax 0 266 0 0 -2 0 0 -
NP -10,041 -8,028 -626 213 722 900 -916 48.98%
-
NP to SH -9,024 -8,028 -626 213 824 900 -916 46.36%
-
Tax Rate - - - 0.00% 0.28% 0.00% - -
Total Cost 61,783 52,692 58,239 84,422 64,224 52,536 24,340 16.77%
-
Net Worth 40,434 41,775 47,644 47,727 53,992 46,431 44,571 -1.60%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 40,434 41,775 47,644 47,727 53,992 46,431 44,571 -1.60%
NOSH 59,903 59,970 60,256 59,259 68,666 59,734 59,739 0.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -19.41% -17.97% -1.09% 0.25% 1.11% 1.68% -3.91% -
ROE -22.32% -19.22% -1.32% 0.45% 1.53% 1.94% -2.06% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 86.24 74.48 95.61 142.82 94.58 89.46 39.21 14.02%
EPS -15.04 -13.39 -1.04 0.36 1.20 1.51 -1.53 46.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6739 0.6966 0.7907 0.8054 0.7863 0.7773 0.7461 -1.68%
Adjusted Per Share Value based on latest NOSH - 58,750
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 86.24 74.44 96.02 141.06 108.24 89.06 39.04 14.10%
EPS -15.04 -13.38 -1.04 0.36 1.37 1.50 -1.53 46.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6739 0.6963 0.7941 0.7955 0.8999 0.7739 0.7429 -1.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.30 0.36 0.73 0.49 0.98 0.40 0.29 -
P/RPS 0.35 0.48 0.76 0.34 1.04 0.45 0.74 -11.72%
P/EPS -1.99 -2.69 -70.19 136.11 81.67 26.55 -18.91 -31.26%
EY -50.13 -37.19 -1.42 0.73 1.22 3.77 -5.29 45.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.92 0.61 1.25 0.51 0.39 2.41%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 27/05/11 27/05/10 28/05/09 21/05/08 24/05/07 23/05/06 -
Price 0.35 0.37 0.62 0.50 0.85 0.36 0.34 -
P/RPS 0.41 0.50 0.65 0.35 0.90 0.40 0.87 -11.77%
P/EPS -2.33 -2.76 -59.62 138.89 70.83 23.89 -22.17 -31.28%
EY -42.97 -36.18 -1.68 0.72 1.41 4.19 -4.51 45.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.78 0.62 1.08 0.46 0.46 2.06%

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