[EDARAN] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -2700.72%
YoY- -348.9%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 62,350 46,994 39,481 40,204 47,459 43,243 57,443 1.37%
PBT -3,548 111 -3,171 -4,015 -1,889 -10,447 -1,821 11.74%
Tax -499 -195 -4 27 27 0 361 -
NP -4,047 -84 -3,175 -3,988 -1,862 -10,447 -1,460 18.50%
-
NP to SH -3,254 -144 -3,302 -3,865 -861 -9,702 -1,460 14.27%
-
Tax Rate - 175.68% - - - - - -
Total Cost 66,397 47,078 42,656 44,192 49,321 53,690 58,903 2.01%
-
Net Worth 31,882 30,902 30,334 33,641 37,759 37,342 45,017 -5.58%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 31,882 30,902 30,334 33,641 37,759 37,342 45,017 -5.58%
NOSH 57,905 58,098 57,592 58,173 57,922 53,278 59,999 -0.58%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -6.49% -0.18% -8.04% -9.92% -3.92% -24.16% -2.54% -
ROE -10.21% -0.47% -10.89% -11.49% -2.28% -25.98% -3.24% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 107.68 80.89 68.55 69.11 81.94 81.16 95.74 1.97%
EPS -5.62 -0.25 -5.73 -6.64 -1.49 -18.21 -2.43 14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5506 0.5319 0.5267 0.5783 0.6519 0.7009 0.7503 -5.02%
Adjusted Per Share Value based on latest NOSH - 58,173
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 103.92 78.32 65.80 67.01 79.10 72.07 95.74 1.37%
EPS -5.42 -0.24 -5.50 -6.44 -1.44 -16.17 -2.43 14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5314 0.515 0.5056 0.5607 0.6293 0.6224 0.7503 -5.58%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.215 0.24 0.33 0.25 0.28 0.30 0.44 -
P/RPS 0.20 0.30 0.48 0.36 0.34 0.37 0.46 -12.95%
P/EPS -3.83 -96.83 -5.76 -3.76 -18.84 -1.65 -18.08 -22.77%
EY -26.14 -1.03 -17.37 -26.58 -5.31 -60.70 -5.53 29.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.63 0.43 0.43 0.43 0.59 -6.66%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 25/02/15 28/02/14 28/02/13 29/02/12 25/02/11 -
Price 0.28 0.24 0.315 0.33 0.25 0.31 0.41 -
P/RPS 0.26 0.30 0.46 0.48 0.31 0.38 0.43 -8.03%
P/EPS -4.98 -96.83 -5.49 -4.97 -16.82 -1.70 -16.85 -18.36%
EY -20.07 -1.03 -18.20 -20.13 -5.95 -58.74 -5.93 22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.60 0.57 0.38 0.44 0.55 -1.24%

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