[EDARAN] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -17.15%
YoY- 75.11%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 69,962 35,670 29,821 27,099 123,670 200,644 98,904 -5.60%
PBT 813 1,176 4,678 -10,853 -38,801 11,915 16,943 -39.70%
Tax -36 0 -76 -14 -4,866 -3,636 -5,457 -56.67%
NP 777 1,176 4,602 -10,867 -43,667 8,279 11,486 -36.15%
-
NP to SH 809 1,176 4,602 -10,867 -43,667 8,279 11,486 -35.72%
-
Tax Rate 4.43% 0.00% 1.62% - - 30.52% 32.21% -
Total Cost 69,185 34,494 25,219 37,966 167,337 192,365 87,418 -3.82%
-
Net Worth 50,794 46,196 37,820 41,620 52,421 98,387 90,583 -9.18%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 599 - - - - - - -
Div Payout % 74.17% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 50,794 46,196 37,820 41,620 52,421 98,387 90,583 -9.18%
NOSH 64,871 59,531 50,000 59,962 59,889 59,846 59,989 1.31%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.11% 3.30% 15.43% -40.10% -35.31% 4.13% 11.61% -
ROE 1.59% 2.55% 12.17% -26.11% -83.30% 8.41% 12.68% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 107.85 59.92 59.64 45.19 206.50 335.27 164.87 -6.82%
EPS 1.25 1.98 9.20 -18.12 -72.91 13.83 19.15 -36.53%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.783 0.776 0.7564 0.6941 0.8753 1.644 1.51 -10.36%
Adjusted Per Share Value based on latest NOSH - 59,962
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 120.62 61.50 51.42 46.72 213.22 345.94 170.52 -5.60%
EPS 1.39 2.03 7.93 -18.74 -75.29 14.27 19.80 -35.75%
DPS 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8758 0.7965 0.6521 0.7176 0.9038 1.6963 1.5618 -9.18%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.93 0.41 0.26 0.34 0.65 1.41 2.17 -
P/RPS 0.86 0.68 0.44 0.75 0.31 0.42 1.32 -6.88%
P/EPS 74.57 20.75 2.82 -1.88 -0.89 10.19 11.33 36.87%
EY 1.34 4.82 35.40 -53.30 -112.17 9.81 8.82 -26.94%
DY 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.53 0.34 0.49 0.74 0.86 1.44 -3.12%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 23/02/07 27/02/06 25/02/05 20/02/04 28/02/03 - -
Price 0.86 0.54 0.30 0.30 0.69 1.15 0.00 -
P/RPS 0.80 0.90 0.50 0.66 0.33 0.34 0.00 -
P/EPS 68.96 27.34 3.26 -1.66 -0.95 8.31 0.00 -
EY 1.45 3.66 30.68 -60.41 -105.67 12.03 0.00 -
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.70 0.40 0.43 0.79 0.70 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