[EDARAN] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -562.22%
YoY- 18.27%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 21,463 18,068 8,215 10,752 8,207 7,691 9,367 14.81%
PBT 544 240 -952 -864 -1,046 -1,693 -2,371 -
Tax 27 0 -1 0 0 0 0 -
NP 571 240 -953 -864 -1,046 -1,693 -2,371 -
-
NP to SH 577 648 -801 -832 -1,018 -1,694 -2,172 -
-
Tax Rate -4.96% 0.00% - - - - - -
Total Cost 20,892 17,828 9,168 11,616 9,253 9,384 11,738 10.08%
-
Net Worth 29,768 29,427 27,759 31,373 30,701 34,440 34,624 -2.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 29,768 29,427 27,759 31,373 30,701 34,440 34,624 -2.48%
NOSH 60,000 60,000 60,000 57,777 57,840 57,815 57,920 0.58%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.66% 1.33% -11.60% -8.04% -12.75% -22.01% -25.31% -
ROE 1.94% 2.20% -2.89% -2.65% -3.32% -4.92% -6.27% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.07 31.20 14.19 18.61 14.19 13.30 16.17 14.82%
EPS 1.00 1.12 -1.38 -1.44 -1.76 -2.93 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5141 0.5082 0.4794 0.543 0.5308 0.5957 0.5978 -2.48%
Adjusted Per Share Value based on latest NOSH - 57,777
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 35.77 30.11 13.69 17.92 13.68 12.82 15.61 14.81%
EPS 0.96 1.08 -1.33 -1.39 -1.70 -2.82 -3.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4961 0.4905 0.4627 0.5229 0.5117 0.574 0.5771 -2.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.72 0.22 0.265 0.34 0.41 0.26 0.31 -
P/RPS 1.94 0.71 1.87 1.83 2.89 1.95 1.92 0.17%
P/EPS 72.26 19.66 -19.16 -23.61 -23.30 -8.87 -8.27 -
EY 1.38 5.09 -5.22 -4.24 -4.29 -11.27 -12.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.43 0.55 0.63 0.77 0.44 0.52 17.93%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 29/11/16 24/11/15 26/11/14 27/11/13 23/11/12 -
Price 0.615 0.485 0.215 0.30 0.305 0.25 0.28 -
P/RPS 1.66 1.55 1.52 1.61 2.15 1.88 1.73 -0.68%
P/EPS 61.72 43.34 -15.54 -20.83 -17.33 -8.53 -7.47 -
EY 1.62 2.31 -6.43 -4.80 -5.77 -11.72 -13.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.95 0.45 0.55 0.57 0.42 0.47 16.90%

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