[EDARAN] YoY TTM Result on 30-Jun-2019 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -204.68%
YoY- -169.54%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 47,930 50,168 45,378 54,090 150,076 84,740 38,818 3.57%
PBT 1,684 5,291 -2,389 -4,032 2,509 -3,640 -4,473 -
Tax -1,168 -2,778 -914 -918 4,426 -556 -498 15.25%
NP 516 2,513 -3,303 -4,950 6,935 -4,196 -4,971 -
-
NP to SH 521 2,532 -3,335 -5,008 7,202 -2,303 -4,499 -
-
Tax Rate 69.36% 52.50% - - -176.40% - - -
Total Cost 47,414 47,655 48,681 59,040 143,141 88,936 43,789 1.33%
-
Net Worth 28,170 23,578 22,119 22,415 30,249 29,195 27,915 0.15%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 1,013 1,013 - - - - - -
Div Payout % 194.50% 40.02% - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 28,170 23,578 22,119 22,415 30,249 29,195 27,915 0.15%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 57,843 0.61%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 1.08% 5.01% -7.28% -9.15% 4.62% -4.95% -12.81% -
ROE 1.85% 10.74% -15.08% -22.34% 23.81% -7.89% -16.12% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 82.77 86.64 78.37 93.41 259.18 146.34 67.11 3.55%
EPS 0.90 4.37 -5.76 -8.65 12.44 -3.98 -7.78 -
DPS 1.75 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.4072 0.382 0.3871 0.5224 0.5042 0.4826 0.13%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 79.88 83.61 75.63 90.15 250.13 141.23 64.70 3.57%
EPS 0.87 4.22 -5.56 -8.35 12.00 -3.84 -7.50 -
DPS 1.69 1.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4695 0.393 0.3687 0.3736 0.5042 0.4866 0.4653 0.14%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.58 0.805 0.32 0.44 0.35 0.27 0.27 -
P/RPS 0.70 0.93 0.41 0.47 0.14 0.18 0.40 9.77%
P/EPS 64.46 18.41 -5.56 -5.09 2.81 -6.79 -3.47 -
EY 1.55 5.43 -18.00 -19.66 35.54 -14.73 -28.81 -
DY 3.02 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.98 0.84 1.14 0.67 0.54 0.56 13.37%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 28/09/21 26/08/20 27/08/19 28/08/18 30/08/17 29/08/16 -
Price 0.59 0.87 0.35 0.445 0.65 0.225 0.27 -
P/RPS 0.71 1.00 0.45 0.48 0.25 0.15 0.40 10.03%
P/EPS 65.57 19.90 -6.08 -5.15 5.23 -5.66 -3.47 -
EY 1.52 5.03 -16.46 -19.44 19.13 -17.68 -28.81 -
DY 2.97 2.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 2.14 0.92 1.15 1.24 0.45 0.56 13.69%

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