[EDARAN] YoY 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- -3.86%
YoY- 59.74%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 11,004 12,697 14,031 34,402 35,386 9,317 11,047 -0.06%
PBT 1,119 499 774 275 166 -847 -287 -
Tax 0 0 -296 0 0 0 0 -
NP 1,119 499 478 275 166 -847 -287 -
-
NP to SH 1,129 429 485 623 390 -825 -311 -
-
Tax Rate 0.00% 0.00% 38.24% 0.00% 0.00% - - -
Total Cost 9,885 12,198 13,553 34,127 35,220 10,164 11,334 -2.25%
-
Net Worth 24,192 25,200 30,232 29,844 31,882 30,902 30,334 -3.69%
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 % 89.76% - - - - - - -
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 30,902 30,334 -3.69%
NOSH 60,000 60,000 60,000 60,000 60,000 58,098 57,592 0.68%
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 10.17% 3.93% 3.41% 0.80% 0.47% -9.09% -2.60% -
ROE 4.67% 1.70% 1.60% 2.09% 1.22% -2.67% -1.03% -
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 19.00 21.93 24.23 59.41 61.11 16.04 19.18 -0.15%
EPS 1.95 0.74 0.84 1.08 0.67 -1.42 -0.54 -
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 18.34 21.16 23.39 57.34 58.98 15.53 18.41 -0.06%
EPS 1.88 0.72 0.81 1.04 0.65 -1.38 -0.52 -
DPS 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4032 0.42 0.5039 0.4974 0.5314 0.515 0.5056 -3.69%
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 2.32 2.05 1.82 0.88 0.35 1.50 1.72 5.10%
P/EPS 22.57 60.74 52.53 48.33 31.92 -16.90 -61.11 -
EY 4.43 1.65 1.90 2.07 3.13 -5.92 -1.64 -
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 2.87 1.73 2.21 1.04 0.46 1.50 1.64 9.76%
P/EPS 27.95 51.29 63.87 57.16 41.57 -16.90 -58.33 -
EY 3.58 1.95 1.57 1.75 2.41 -5.92 -1.71 -
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