[EDARAN] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -179.96%
YoY- -77.62%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 30,543 20,164 11,885 15,207 28,265 101,651 76,096 -14.10%
PBT 369 597 -71 -5,000 -1,620 249 9,325 -41.61%
Tax 0 0 0 0 -1,195 -70 -2,287 -
NP 369 597 -71 -5,000 -2,815 179 7,038 -38.80%
-
NP to SH 401 597 -71 -5,000 -2,815 179 7,038 -37.95%
-
Tax Rate 0.00% 0.00% - - - 28.11% 24.53% -
Total Cost 30,174 19,567 11,956 20,207 31,080 101,472 69,058 -12.88%
-
Net Worth 50,642 46,327 44,753 41,662 52,536 98,091 90,600 -9.23%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 50,642 46,327 44,753 41,662 52,536 98,091 90,600 -9.23%
NOSH 64,677 59,700 59,166 60,024 60,021 59,666 60,000 1.25%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.21% 2.96% -0.60% -32.88% -9.96% 0.18% 9.25% -
ROE 0.79% 1.29% -0.16% -12.00% -5.36% 0.18% 7.77% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 47.22 33.78 20.09 25.33 47.09 170.36 126.83 -15.17%
EPS 0.62 1.00 -0.12 -8.33 -4.69 0.30 11.73 -38.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.783 0.776 0.7564 0.6941 0.8753 1.644 1.51 -10.36%
Adjusted Per Share Value based on latest NOSH - 59,962
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 50.91 33.61 19.81 25.35 47.11 169.42 126.83 -14.10%
EPS 0.67 1.00 -0.12 -8.33 -4.69 0.30 11.73 -37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.844 0.7721 0.7459 0.6944 0.8756 1.6349 1.51 -9.23%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.93 0.41 0.26 0.34 0.65 1.41 2.17 -
P/RPS 1.97 1.21 1.29 1.34 1.38 0.83 1.71 2.38%
P/EPS 150.00 41.00 -216.67 -4.08 -13.86 470.00 18.50 41.71%
EY 0.67 2.44 -0.46 -24.50 -7.22 0.21 5.41 -29.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.53 0.34 0.49 0.74 0.86 1.44 -3.12%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 23/02/07 27/02/06 25/02/05 20/02/04 28/02/03 21/02/02 -
Price 0.86 0.54 0.30 0.30 0.69 1.15 2.11 -
P/RPS 1.82 1.60 1.49 1.18 1.47 0.68 1.66 1.54%
P/EPS 138.71 54.00 -250.00 -3.60 -14.71 383.33 17.99 40.53%
EY 0.72 1.85 -0.40 -27.77 -6.80 0.26 5.56 -28.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.70 0.40 0.43 0.79 0.70 1.40 -3.93%

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