[EDARAN] YoY TTM Result on 31-Mar-2022 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -170.23%
YoY- -108.58%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 91,150 59,626 51,696 48,410 41,393 66,395 160,352 -8.97%
PBT 4,692 2,142 2,448 6,548 -10,574 1,874 482 46.07%
Tax -1,861 -979 -2,906 -1,310 -1,115 4,202 -590 21.08%
NP 2,831 1,163 -458 5,238 -11,689 6,076 -108 -
-
NP to SH 2,835 1,167 -453 5,282 -11,825 4,784 2,493 2.16%
-
Tax Rate 39.66% 45.70% 118.71% 20.01% - -224.23% 122.41% -
Total Cost 88,319 58,463 52,154 43,172 53,082 60,319 160,460 -9.46%
-
Net Worth 29,184 28,130 27,979 24,331 20,208 0 32,235 -1.64%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 1,737 - 1,013 1,013 - - - -
Div Payout % 61.28% - 0.00% 19.18% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 29,184 28,130 27,979 24,331 20,208 0 32,235 -1.64%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.11% 1.95% -0.89% 10.82% -28.24% 9.15% -0.07% -
ROE 9.71% 4.15% -1.62% 21.71% -58.51% 0.00% 7.73% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 157.41 102.97 89.28 83.60 71.48 114.66 276.92 -8.97%
EPS 4.90 2.02 -0.78 9.12 -20.42 8.26 4.31 2.15%
DPS 3.00 0.00 1.75 1.75 0.00 0.00 0.00 -
NAPS 0.504 0.4858 0.4832 0.4202 0.349 0.00 0.5567 -1.64%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 151.92 99.38 86.16 80.68 68.99 110.66 267.25 -8.97%
EPS 4.73 1.94 -0.76 8.80 -19.71 7.97 4.15 2.20%
DPS 2.90 0.00 1.69 1.69 0.00 0.00 0.00 -
NAPS 0.4864 0.4688 0.4663 0.4055 0.3368 0.00 0.5373 -1.64%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.21 0.54 0.645 0.455 0.215 0.535 0.775 -
P/RPS 0.77 0.52 0.72 0.54 0.30 0.47 0.28 18.34%
P/EPS 24.71 26.79 -82.45 4.99 -1.05 6.48 18.00 5.41%
EY 4.05 3.73 -1.21 20.05 -94.98 15.44 5.56 -5.13%
DY 2.48 0.00 2.71 3.85 0.00 0.00 0.00 -
P/NAPS 2.40 1.11 1.33 1.08 0.62 0.00 1.39 9.52%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 31/05/23 25/05/22 27/05/21 24/06/20 30/05/19 31/05/18 -
Price 1.18 0.47 0.61 0.545 0.335 0.44 0.39 -
P/RPS 0.75 0.46 0.68 0.65 0.47 0.38 0.14 32.24%
P/EPS 24.10 23.32 -77.97 5.97 -1.64 5.33 9.06 17.69%
EY 4.15 4.29 -1.28 16.74 -60.96 18.78 11.04 -15.03%
DY 2.54 0.00 2.87 3.21 0.00 0.00 0.00 -
P/NAPS 2.34 0.97 1.26 1.30 0.96 0.00 0.70 22.25%

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