[EDARAN] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 96.14%
YoY- 409.25%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 24,056 19,636 35,494 52,470 43,601 20,069 19,254 3.77%
PBT 2,147 -140 1,318 515 -787 -1,710 -1,333 -
Tax -13 -15 -268 0 0 0 0 -
NP 2,134 -155 1,050 515 -787 -1,710 -1,333 -
-
NP to SH 2,150 -218 1,062 1,271 -411 -1,656 -1,329 -
-
Tax Rate 0.61% - 20.33% 0.00% - - - -
Total Cost 21,922 19,791 34,444 51,955 44,388 21,779 20,587 1.05%
-
Net Worth 24,192 25,200 30,232 29,844 31,882 30,798 30,434 -3.75%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,013 - - - - - - -
Div Payout % 47.13% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 24,192 25,200 30,232 29,844 31,882 30,798 30,434 -3.75%
NOSH 60,000 60,000 60,000 60,000 60,000 57,902 57,782 0.62%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.87% -0.79% 2.96% 0.98% -1.81% -8.52% -6.92% -
ROE 8.89% -0.87% 3.51% 4.26% -1.29% -5.38% -4.37% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 41.54 33.91 61.30 90.61 75.30 34.66 33.32 3.73%
EPS 3.71 -0.38 1.83 2.19 -0.71 -2.86 -2.30 -
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4178 0.4352 0.5221 0.5154 0.5506 0.5319 0.5267 -3.78%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 41.48 33.86 61.20 90.47 75.17 34.60 33.20 3.77%
EPS 3.71 -0.38 1.83 2.19 -0.71 -2.86 -2.29 -
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4171 0.4345 0.5212 0.5146 0.5497 0.531 0.5247 -3.74%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.44 0.45 0.44 0.52 0.215 0.24 0.33 -
P/RPS 1.06 1.33 0.72 0.57 0.29 0.69 0.99 1.14%
P/EPS 11.85 -119.53 23.99 23.69 -30.29 -8.39 -14.35 -
EY 8.44 -0.84 4.17 4.22 -3.30 -11.92 -6.97 -
DY 3.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.03 0.84 1.01 0.39 0.45 0.63 8.87%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 26/02/20 27/02/19 14/02/18 28/02/17 25/02/16 25/02/15 -
Price 0.545 0.38 0.535 0.615 0.28 0.24 0.315 -
P/RPS 1.31 1.12 0.87 0.68 0.37 0.69 0.95 5.49%
P/EPS 14.68 -100.94 29.17 28.02 -39.45 -8.39 -13.70 -
EY 6.81 -0.99 3.43 3.57 -2.53 -11.92 -7.30 -
DY 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.87 1.02 1.19 0.51 0.45 0.60 13.74%

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