[EDARAN] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 23.64%
YoY- 329.3%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 14,669 12,911 8,926 21,231 31,507 10,471 9,646 7.22%
PBT 1,154 2,411 -5,774 132 -1,895 -1,314 266 27.68%
Tax -1,928 -460 -661 4,459 -557 -384 -195 46.45%
NP -774 1,951 -6,435 4,591 -2,452 -1,698 71 -
-
NP to SH -773 1,977 -6,513 3,279 -1,430 -1,352 62 -
-
Tax Rate 167.07% 19.08% - -3,378.03% - - 73.31% -
Total Cost 15,443 10,960 15,361 16,640 33,959 12,169 9,575 8.28%
-
Net Worth 23,578 22,119 22,415 30,249 29,195 27,915 31,214 -4.56%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 23,578 22,119 22,415 30,249 29,195 27,915 31,214 -4.56%
NOSH 60,000 60,000 60,000 60,000 60,000 57,843 56,363 1.04%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -5.28% 15.11% -72.09% 21.62% -7.78% -16.22% 0.74% -
ROE -3.28% 8.94% -29.06% 10.84% -4.90% -4.84% 0.20% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 25.33 22.30 15.41 36.67 54.41 18.10 17.11 6.75%
EPS -1.33 3.41 -11.25 5.66 -2.47 -2.33 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4072 0.382 0.3871 0.5224 0.5042 0.4826 0.5538 -4.99%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 24.45 21.52 14.88 35.39 52.51 17.45 16.08 7.22%
EPS -1.29 3.29 -10.86 5.47 -2.38 -2.25 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.393 0.3687 0.3736 0.5042 0.4866 0.4653 0.5202 -4.56%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.805 0.32 0.44 0.35 0.27 0.27 0.32 -
P/RPS 3.18 1.44 2.85 0.95 0.50 1.49 1.87 9.24%
P/EPS -60.30 9.37 -3.91 6.18 -10.93 -11.55 290.91 -
EY -1.66 10.67 -25.56 16.18 -9.15 -8.66 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 0.84 1.14 0.67 0.54 0.56 0.58 22.68%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 26/08/20 27/08/19 28/08/18 30/08/17 29/08/16 26/08/15 -
Price 0.87 0.35 0.445 0.65 0.225 0.27 0.325 -
P/RPS 3.43 1.57 2.89 1.77 0.41 1.49 1.90 10.33%
P/EPS -65.17 10.25 -3.96 11.48 -9.11 -11.55 295.45 -
EY -1.53 9.75 -25.28 8.71 -10.98 -8.66 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 0.92 1.15 1.24 0.45 0.56 0.59 23.92%

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