[EDARAN] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -87.23%
YoY- 102.69%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 37,794 48,710 35,962 41,809 51,742 44,664 57,613 -6.77%
PBT -4,210 293 -4,745 -265 -10,041 -8,294 -626 37.34%
Tax -152 0 0 0 0 266 0 -
NP -4,362 293 -4,745 -265 -10,041 -8,028 -626 38.16%
-
NP to SH -4,194 158 -4,856 242 -9,024 -8,028 -626 37.26%
-
Tax Rate - 0.00% - - - - - -
Total Cost 42,157 48,417 40,707 42,074 61,783 52,692 58,239 -5.23%
-
Net Worth 29,449 32,203 32,459 37,568 40,434 41,775 47,644 -7.69%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 29,449 32,203 32,459 37,568 40,434 41,775 47,644 -7.69%
NOSH 57,937 56,666 57,901 58,709 59,903 59,970 60,256 -0.65%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -11.54% 0.60% -13.20% -0.63% -19.41% -17.97% -1.09% -
ROE -14.24% 0.49% -14.96% 0.65% -22.32% -19.22% -1.32% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 65.23 85.96 62.11 71.21 86.24 74.48 95.61 -6.16%
EPS -7.24 0.28 -8.39 0.41 -15.04 -13.39 -1.04 38.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5083 0.5683 0.5606 0.6399 0.6739 0.6966 0.7907 -7.09%
Adjusted Per Share Value based on latest NOSH - 57,744
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 62.99 81.18 59.94 69.68 86.24 74.44 96.02 -6.77%
EPS -6.99 0.26 -8.09 0.40 -15.04 -13.38 -1.04 37.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4908 0.5367 0.541 0.6261 0.6739 0.6963 0.7941 -7.69%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.24 0.28 0.26 0.27 0.30 0.36 0.73 -
P/RPS 0.37 0.33 0.42 0.38 0.35 0.48 0.76 -11.29%
P/EPS -3.31 100.00 -3.10 65.32 -1.99 -2.69 -70.19 -39.86%
EY -30.17 1.00 -32.26 1.53 -50.13 -37.19 -1.42 66.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.46 0.42 0.45 0.52 0.92 -10.58%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 28/05/15 28/05/14 31/05/13 24/05/12 27/05/11 27/05/10 -
Price 0.275 0.27 0.31 0.35 0.35 0.37 0.62 -
P/RPS 0.42 0.31 0.50 0.49 0.41 0.50 0.65 -7.01%
P/EPS -3.80 96.43 -3.70 84.68 -2.33 -2.76 -59.62 -36.77%
EY -26.33 1.04 -27.05 1.18 -42.97 -36.18 -1.68 58.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.55 0.55 0.52 0.53 0.78 -5.93%

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