[EDARAN] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 105.77%
YoY- 548.34%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 47,332 43,289 60,218 172,070 70,977 37,794 48,710 -0.47%
PBT 5,516 -6,502 2,322 3,169 -2,326 -4,210 293 63.02%
Tax -1,133 -605 -341 0 0 -152 0 -
NP 4,382 -7,108 1,981 3,169 -2,326 -4,362 293 56.89%
-
NP to SH 4,406 -7,184 2,006 5,230 -1,166 -4,194 158 74.05%
-
Tax Rate 20.54% - 14.69% 0.00% - - 0.00% -
Total Cost 42,949 50,397 58,237 168,901 73,303 42,157 48,417 -1.97%
-
Net Worth 24,331 20,208 0 32,235 31,436 29,449 32,203 -4.56%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 1,351 - - - - - - -
Div Payout % 30.66% - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 24,331 20,208 0 32,235 31,436 29,449 32,203 -4.56%
NOSH 60,000 60,000 60,000 60,000 60,000 57,937 56,666 0.95%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.26% -16.42% 3.29% 1.84% -3.28% -11.54% 0.60% -
ROE 18.11% -35.55% 0.00% 16.23% -3.71% -14.24% 0.49% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 81.74 74.76 104.00 297.16 122.58 65.23 85.96 -0.83%
EPS 7.61 -12.40 3.47 9.03 -2.01 -7.24 0.28 73.30%
DPS 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4202 0.349 0.00 0.5567 0.5429 0.5083 0.5683 -4.90%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 78.89 72.15 100.36 286.78 118.30 62.99 81.18 -0.47%
EPS 7.34 -11.97 3.34 8.72 -1.94 -6.99 0.26 74.40%
DPS 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4055 0.3368 0.00 0.5373 0.5239 0.4908 0.5367 -4.56%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.455 0.215 0.535 0.775 0.32 0.24 0.28 -
P/RPS 0.56 0.29 0.51 0.26 0.26 0.37 0.33 9.20%
P/EPS 5.98 -1.73 15.44 8.58 -15.88 -3.31 100.00 -37.43%
EY 16.73 -57.70 6.48 11.66 -6.30 -30.17 1.00 59.85%
DY 5.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.62 0.00 1.39 0.59 0.47 0.49 14.06%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 24/06/20 30/05/19 31/05/18 25/05/17 25/05/16 28/05/15 -
Price 0.545 0.335 0.44 0.39 0.305 0.275 0.27 -
P/RPS 0.67 0.45 0.42 0.13 0.25 0.42 0.31 13.69%
P/EPS 7.16 -2.70 12.70 4.32 -15.14 -3.80 96.43 -35.14%
EY 13.96 -37.03 7.88 23.16 -6.61 -26.33 1.04 54.10%
DY 4.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.96 0.00 0.70 0.56 0.54 0.48 18.04%

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