[EDARAN] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 77.6%
YoY- 97.67%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 36,281 48,724 38,123 42,043 49,652 43,940 53,112 -6.14%
PBT -4,561 671 -3,441 -490 -7,033 -9,747 -1,063 27.44%
Tax -499 -195 -4 27 27 0 361 -
NP -5,060 476 -3,445 -463 -7,006 -9,747 -702 38.94%
-
NP to SH -4,468 370 -3,596 -138 -5,917 -9,244 -702 36.09%
-
Tax Rate - 29.06% - - - - - -
Total Cost 41,341 48,248 41,568 42,506 56,658 53,687 53,814 -4.29%
-
Net Worth 27,759 31,373 30,701 34,440 34,624 37,278 46,909 -8.36%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 27,759 31,373 30,701 34,440 34,624 37,278 46,909 -8.36%
NOSH 57,905 57,777 57,840 57,815 57,920 60,020 59,956 -0.57%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -13.95% 0.98% -9.04% -1.10% -14.11% -22.18% -1.32% -
ROE -16.10% 1.18% -11.71% -0.40% -17.09% -24.80% -1.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 62.66 84.33 65.91 72.72 85.73 73.21 88.58 -5.60%
EPS -7.72 0.64 -6.22 -0.24 -10.22 -15.40 -1.17 36.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4794 0.543 0.5308 0.5957 0.5978 0.6211 0.7824 -7.83%
Adjusted Per Share Value based on latest NOSH - 57,815
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 62.55 84.01 65.73 72.49 85.61 75.76 91.57 -6.14%
EPS -7.70 0.64 -6.20 -0.24 -10.20 -15.94 -1.21 36.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4786 0.5409 0.5293 0.5938 0.597 0.6427 0.8088 -8.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.265 0.34 0.41 0.26 0.31 0.35 0.60 -
P/RPS 0.42 0.40 0.62 0.36 0.36 0.48 0.68 -7.70%
P/EPS -3.43 53.09 -6.59 -108.93 -3.03 -2.27 -51.24 -36.25%
EY -29.12 1.88 -15.16 -0.92 -32.95 -44.00 -1.95 56.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.77 0.44 0.52 0.56 0.77 -5.44%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 24/11/15 26/11/14 27/11/13 23/11/12 25/11/11 26/11/10 -
Price 0.215 0.30 0.305 0.25 0.28 0.32 0.42 -
P/RPS 0.34 0.36 0.46 0.34 0.33 0.44 0.47 -5.24%
P/EPS -2.79 46.85 -4.91 -104.74 -2.74 -2.08 -35.87 -34.63%
EY -35.89 2.13 -20.38 -0.95 -36.49 -48.13 -2.79 53.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.57 0.42 0.47 0.52 0.54 -2.99%

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