[EDARAN] YoY Quarter Result on 31-Mar-2018 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 325.68%
YoY- 671.55%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 11,443 12,831 9,670 76,375 9,632 8,278 17,279 -6.63%
PBT 1,990 -4,661 424 1,862 -959 -1,448 1,556 4.18%
Tax -837 -439 12 -33 0 -114 0 -
NP 1,153 -5,100 436 1,829 -959 -1,562 1,556 -4.86%
-
NP to SH 1,155 -5,094 443 2,652 -464 -1,490 1,451 -3.72%
-
Tax Rate 42.06% - -2.83% 1.77% - - 0.00% -
Total Cost 10,290 17,931 9,234 74,546 10,591 9,840 15,723 -6.81%
-
Net Worth 24,331 20,208 0 32,235 31,436 29,469 32,852 -4.87%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 24,331 20,208 0 32,235 31,436 29,469 32,852 -4.87%
NOSH 60,000 60,000 60,000 60,000 60,000 57,976 57,808 0.62%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.08% -39.75% 4.51% 2.39% -9.96% -18.87% 9.01% -
ROE 4.75% -25.21% 0.00% 8.23% -1.48% -5.06% 4.42% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 19.76 22.16 16.70 131.90 16.63 14.28 29.89 -6.65%
EPS 1.99 -8.80 0.77 4.58 -0.80 -2.57 2.51 -3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4202 0.349 0.00 0.5567 0.5429 0.5083 0.5683 -4.90%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 19.73 22.12 16.67 131.68 16.61 14.27 29.79 -6.63%
EPS 1.99 -8.78 0.76 4.57 -0.80 -2.57 2.50 -3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4195 0.3484 0.00 0.5558 0.542 0.5081 0.5664 -4.87%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.455 0.215 0.535 0.775 0.32 0.24 0.28 -
P/RPS 2.30 0.97 3.20 0.59 1.92 1.68 0.94 16.06%
P/EPS 22.81 -2.44 69.93 16.92 -39.93 -9.34 11.16 12.64%
EY 4.38 -40.92 1.43 5.91 -2.50 -10.71 8.96 -11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.62 0.00 1.39 0.59 0.47 0.49 14.06%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 24/06/20 30/05/19 31/05/18 25/05/17 25/05/16 28/05/15 -
Price 0.545 0.335 0.44 0.39 0.305 0.275 0.27 -
P/RPS 2.76 1.51 2.63 0.30 1.83 1.93 0.90 20.51%
P/EPS 27.32 -3.81 57.51 8.52 -38.06 -10.70 10.76 16.78%
EY 3.66 -26.26 1.74 11.74 -2.63 -9.35 9.30 -14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.96 0.00 0.70 0.56 0.54 0.48 18.04%

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