[EDARAN] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 59.01%
YoY- 448.88%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 56,565 74,184 68,216 49,900 25,846 30,630 59,483 -0.83%
PBT -527 317 910 1,870 -498 -5,200 -40,429 -51.47%
Tax 153 1,171 -38 0 -38 -52 -2,271 -
NP -374 1,488 872 1,870 -536 -5,252 -42,700 -54.58%
-
NP to SH -374 1,469 948 1,870 -536 -5,252 -42,700 -54.58%
-
Tax Rate - -369.40% 4.18% 0.00% - - - -
Total Cost 56,939 72,696 67,344 48,030 26,382 35,882 102,183 -9.28%
-
Net Worth 47,442 47,317 58,836 46,638 44,621 46,149 51,467 -1.34%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 599 - - - - -
Div Payout % - - 63.29% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 47,442 47,317 58,836 46,638 44,621 46,149 51,467 -1.34%
NOSH 60,000 58,750 74,827 60,000 59,805 59,973 60,054 -0.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -0.66% 2.01% 1.28% 3.75% -2.07% -17.15% -71.79% -
ROE -0.79% 3.10% 1.61% 4.01% -1.20% -11.38% -82.97% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 94.28 126.27 91.16 83.17 43.22 51.07 99.05 -0.81%
EPS -0.62 2.50 1.27 3.12 -0.90 -8.76 -71.10 -54.61%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.7907 0.8054 0.7863 0.7773 0.7461 0.7695 0.857 -1.33%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 97.53 127.90 117.61 86.03 44.56 52.81 102.56 -0.83%
EPS -0.64 2.53 1.63 3.22 -0.92 -9.06 -73.62 -54.63%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.818 0.8158 1.0144 0.8041 0.7693 0.7957 0.8874 -1.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.73 0.49 0.98 0.40 0.29 0.27 0.51 -
P/RPS 0.77 0.39 1.07 0.48 0.67 0.53 0.51 7.10%
P/EPS -117.11 19.60 77.35 12.83 -32.36 -3.08 -0.72 133.54%
EY -0.85 5.10 1.29 7.79 -3.09 -32.43 -139.41 -57.24%
DY 0.00 0.00 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.61 1.25 0.51 0.39 0.35 0.60 7.38%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 21/05/08 24/05/07 23/05/06 27/05/05 28/05/04 -
Price 0.62 0.50 0.85 0.36 0.34 0.22 0.31 -
P/RPS 0.66 0.40 0.93 0.43 0.79 0.43 0.31 13.41%
P/EPS -99.47 20.00 67.09 11.55 -37.94 -2.51 -0.44 146.71%
EY -1.01 5.00 1.49 8.66 -2.64 -39.81 -229.36 -59.49%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.62 1.08 0.46 0.46 0.29 0.36 13.74%

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