[EDARAN] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -1583.67%
YoY- -150.34%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 47,459 43,243 57,443 51,379 77,560 69,962 35,670 4.86%
PBT -1,889 -10,447 -1,821 -978 445 813 1,176 -
Tax 27 0 361 153 1,169 -36 0 -
NP -1,862 -10,447 -1,460 -825 1,614 777 1,176 -
-
NP to SH -861 -9,702 -1,460 -825 1,639 809 1,176 -
-
Tax Rate - - - - -262.70% 4.43% 0.00% -
Total Cost 49,321 53,690 58,903 52,204 75,946 69,185 34,494 6.13%
-
Net Worth 37,759 37,342 45,017 46,867 46,689 50,794 46,196 -3.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 599 - -
Div Payout % - - - - - 74.17% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 37,759 37,342 45,017 46,867 46,689 50,794 46,196 -3.30%
NOSH 57,922 53,278 59,999 59,833 57,999 64,871 59,531 -0.45%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.92% -24.16% -2.54% -1.61% 2.08% 1.11% 3.30% -
ROE -2.28% -25.98% -3.24% -1.76% 3.51% 1.59% 2.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 81.94 81.16 95.74 85.87 133.72 107.85 59.92 5.34%
EPS -1.49 -18.21 -2.43 -1.38 2.83 1.25 1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.92 0.00 -
NAPS 0.6519 0.7009 0.7503 0.7833 0.805 0.783 0.776 -2.86%
Adjusted Per Share Value based on latest NOSH - 59,833
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 79.10 72.07 95.74 85.63 129.27 116.60 59.45 4.87%
EPS -1.44 -16.17 -2.43 -1.38 2.73 1.35 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.6293 0.6224 0.7503 0.7811 0.7782 0.8466 0.7699 -3.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.30 0.44 0.53 0.58 0.93 0.41 -
P/RPS 0.34 0.37 0.46 0.62 0.43 0.86 0.68 -10.90%
P/EPS -18.84 -1.65 -18.08 -38.44 20.52 74.57 20.75 -
EY -5.31 -60.70 -5.53 -2.60 4.87 1.34 4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.99 0.00 -
P/NAPS 0.43 0.43 0.59 0.68 0.72 1.19 0.53 -3.42%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 25/02/09 28/02/08 23/02/07 -
Price 0.25 0.31 0.41 0.60 0.62 0.86 0.54 -
P/RPS 0.31 0.38 0.43 0.70 0.46 0.80 0.90 -16.26%
P/EPS -16.82 -1.70 -16.85 -43.52 21.94 68.96 27.34 -
EY -5.95 -58.74 -5.93 -2.30 4.56 1.45 3.66 -
DY 0.00 0.00 0.00 0.00 0.00 1.08 0.00 -
P/NAPS 0.38 0.44 0.55 0.77 0.77 1.10 0.70 -9.67%

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