[EDARAN] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 79.67%
YoY- 78.65%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 59,583 27,391 33,143 40,157 197,056 175,089 22,808 17.34%
PBT 1,041 508 -251 -7,473 -36,933 20,991 7,619 -28.22%
Tax -36 0 -76 -1,209 -3,741 -5,853 -3,170 -52.57%
NP 1,005 508 -327 -8,682 -40,674 15,138 4,449 -21.95%
-
NP to SH 1,005 508 -327 -8,682 -40,674 15,138 4,449 -21.95%
-
Tax Rate 3.46% 0.00% - - - 27.88% 41.61% -
Total Cost 58,578 26,883 33,470 48,839 237,730 159,951 18,359 21.32%
-
Net Worth 47,723 45,998 45,759 46,375 54,884 98,387 59,865 -3.70%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 599 - - - - - - -
Div Payout % 59.70% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 47,723 45,998 45,759 46,375 54,884 98,387 59,865 -3.70%
NOSH 59,999 60,050 60,400 59,963 59,996 59,992 43,068 5.67%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.69% 1.85% -0.99% -21.62% -20.64% 8.65% 19.51% -
ROE 2.11% 1.10% -0.71% -18.72% -74.11% 15.39% 7.43% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 99.31 45.61 54.87 66.97 328.44 291.85 52.96 11.04%
EPS 1.68 0.85 -0.54 -14.48 -67.79 25.23 10.33 -26.10%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7954 0.766 0.7576 0.7734 0.9148 1.64 1.39 -8.88%
Adjusted Per Share Value based on latest NOSH - 59,963
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 99.31 45.65 55.24 66.93 328.43 291.82 38.01 17.35%
EPS 1.68 0.85 -0.55 -14.47 -67.79 25.23 7.42 -21.92%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7954 0.7666 0.7627 0.7729 0.9147 1.6398 0.9978 -3.70%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.49 0.32 0.38 0.31 0.94 2.10 2.20 -
P/RPS 0.49 0.70 0.69 0.46 0.29 0.72 4.15 -29.94%
P/EPS 29.25 37.83 -70.19 -2.14 -1.39 8.32 21.30 5.42%
EY 3.42 2.64 -1.42 -46.71 -72.12 12.02 4.70 -5.15%
DY 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.42 0.50 0.40 1.03 1.28 1.58 -14.43%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 27/08/04 29/08/03 22/08/02 - -
Price 0.51 0.32 0.46 0.28 1.03 2.08 0.00 -
P/RPS 0.51 0.70 0.84 0.42 0.31 0.71 0.00 -
P/EPS 30.45 37.83 -84.97 -1.93 -1.52 8.24 0.00 -
EY 3.28 2.64 -1.18 -51.71 -65.82 12.13 0.00 -
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.61 0.36 1.13 1.27 0.00 -

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