[EDARAN] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 228.01%
YoY- 142.35%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 77,560 69,962 35,670 29,821 27,099 123,670 200,644 -14.63%
PBT 445 813 1,176 4,678 -10,853 -38,801 11,915 -42.15%
Tax 1,169 -36 0 -76 -14 -4,866 -3,636 -
NP 1,614 777 1,176 4,602 -10,867 -43,667 8,279 -23.83%
-
NP to SH 1,639 809 1,176 4,602 -10,867 -43,667 8,279 -23.63%
-
Tax Rate -262.70% 4.43% 0.00% 1.62% - - 30.52% -
Total Cost 75,946 69,185 34,494 25,219 37,966 167,337 192,365 -14.33%
-
Net Worth 46,689 50,794 46,196 37,820 41,620 52,421 98,387 -11.67%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 599 - - - - - -
Div Payout % - 74.17% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 46,689 50,794 46,196 37,820 41,620 52,421 98,387 -11.67%
NOSH 57,999 64,871 59,531 50,000 59,962 59,889 59,846 -0.52%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.08% 1.11% 3.30% 15.43% -40.10% -35.31% 4.13% -
ROE 3.51% 1.59% 2.55% 12.17% -26.11% -83.30% 8.41% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 133.72 107.85 59.92 59.64 45.19 206.50 335.27 -14.19%
EPS 2.83 1.25 1.98 9.20 -18.12 -72.91 13.83 -23.21%
DPS 0.00 0.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.805 0.783 0.776 0.7564 0.6941 0.8753 1.644 -11.21%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 133.72 120.62 61.50 51.42 46.72 213.22 345.94 -14.63%
EPS 2.83 1.39 2.03 7.93 -18.74 -75.29 14.27 -23.61%
DPS 0.00 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.805 0.8758 0.7965 0.6521 0.7176 0.9038 1.6963 -11.67%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.58 0.93 0.41 0.26 0.34 0.65 1.41 -
P/RPS 0.43 0.86 0.68 0.44 0.75 0.31 0.42 0.39%
P/EPS 20.52 74.57 20.75 2.82 -1.88 -0.89 10.19 12.36%
EY 4.87 1.34 4.82 35.40 -53.30 -112.17 9.81 -11.00%
DY 0.00 0.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.19 0.53 0.34 0.49 0.74 0.86 -2.91%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 23/02/07 27/02/06 25/02/05 20/02/04 28/02/03 -
Price 0.62 0.86 0.54 0.30 0.30 0.69 1.15 -
P/RPS 0.46 0.80 0.90 0.50 0.66 0.33 0.34 5.16%
P/EPS 21.94 68.96 27.34 3.26 -1.66 -0.95 8.31 17.54%
EY 4.56 1.45 3.66 30.68 -60.41 -105.67 12.03 -14.91%
DY 0.00 1.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.10 0.70 0.40 0.43 0.79 0.70 1.59%

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