[EDARAN] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 2.48%
YoY- 161.34%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 93,922 64,964 49,369 47,332 43,289 60,218 172,070 -9.58%
PBT 4,270 2,336 1,726 5,516 -6,502 2,322 3,169 5.09%
Tax -1,906 -1,050 -1,304 -1,133 -605 -341 0 -
NP 2,364 1,285 422 4,382 -7,108 1,981 3,169 -4.76%
-
NP to SH 2,366 1,288 425 4,406 -7,184 2,006 5,230 -12.37%
-
Tax Rate 44.64% 44.95% 75.55% 20.54% - 14.69% 0.00% -
Total Cost 91,558 63,678 48,946 42,949 50,397 58,237 168,901 -9.69%
-
Net Worth 29,184 28,130 27,979 24,331 20,208 0 32,235 -1.64%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 1,351 1,351 - - - -
Div Payout % - - 317.66% 30.66% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 29,184 28,130 27,979 24,331 20,208 0 32,235 -1.64%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.52% 1.98% 0.86% 9.26% -16.42% 3.29% 1.84% -
ROE 8.11% 4.58% 1.52% 18.11% -35.55% 0.00% 16.23% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 162.20 112.19 85.26 81.74 74.76 104.00 297.16 -9.58%
EPS 4.09 2.23 0.73 7.61 -12.40 3.47 9.03 -12.35%
DPS 0.00 0.00 2.33 2.33 0.00 0.00 0.00 -
NAPS 0.504 0.4858 0.4832 0.4202 0.349 0.00 0.5567 -1.64%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 161.94 112.01 85.12 81.61 74.64 103.83 296.67 -9.58%
EPS 4.08 2.22 0.73 7.60 -12.39 3.46 9.02 -12.37%
DPS 0.00 0.00 2.33 2.33 0.00 0.00 0.00 -
NAPS 0.5032 0.485 0.4824 0.4195 0.3484 0.00 0.5558 -1.64%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.21 0.54 0.645 0.455 0.215 0.535 0.775 -
P/RPS 0.75 0.48 0.76 0.56 0.29 0.51 0.26 19.29%
P/EPS 29.60 24.28 87.81 5.98 -1.73 15.44 8.58 22.90%
EY 3.38 4.12 1.14 16.73 -57.70 6.48 11.66 -18.63%
DY 0.00 0.00 3.62 5.13 0.00 0.00 0.00 -
P/NAPS 2.40 1.11 1.33 1.08 0.62 0.00 1.39 9.52%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 31/05/23 25/05/22 27/05/21 24/06/20 30/05/19 31/05/18 -
Price 1.18 0.47 0.61 0.545 0.335 0.44 0.39 -
P/RPS 0.73 0.42 0.72 0.67 0.45 0.42 0.13 33.28%
P/EPS 28.87 21.13 83.05 7.16 -2.70 12.70 4.32 37.20%
EY 3.46 4.73 1.20 13.96 -37.03 7.88 23.16 -27.13%
DY 0.00 0.00 3.83 4.28 0.00 0.00 0.00 -
P/NAPS 2.34 0.97 1.26 1.30 0.96 0.00 0.70 22.25%

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