[EDGENTA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
07-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 45.29%
YoY- -83.09%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 803,968 769,216 908,406 622,834 710,054 645,274 581,142 5.55%
PBT 136,500 108,836 136,624 80,894 117,742 100,860 70,660 11.58%
Tax -37,696 -29,844 -19,366 -25,706 157,630 -30,236 -26,778 5.85%
NP 98,804 78,992 117,258 55,188 275,372 70,624 43,882 14.47%
-
NP to SH 72,038 61,312 93,720 42,226 249,778 47,174 26,868 17.84%
-
Tax Rate 27.62% 27.42% 14.17% 31.78% -133.88% 29.98% 37.90% -
Total Cost 705,164 690,224 791,148 567,646 434,682 574,650 537,260 4.63%
-
Net Worth 501,070 457,119 421,050 326,489 395,723 257,594 246,289 12.55%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 501,070 457,119 421,050 326,489 395,723 257,594 246,289 12.55%
NOSH 363,094 362,792 362,974 362,766 363,049 310,355 279,874 4.43%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.29% 10.27% 12.91% 8.86% 38.78% 10.94% 7.55% -
ROE 14.38% 13.41% 22.26% 12.93% 63.12% 18.31% 10.91% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 221.42 212.03 250.27 171.69 195.58 207.91 207.64 1.07%
EPS 19.84 16.90 25.82 11.64 68.80 15.16 9.60 12.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.26 1.16 0.90 1.09 0.83 0.88 7.77%
Adjusted Per Share Value based on latest NOSH - 363,438
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 96.67 92.50 109.23 74.89 85.38 77.59 69.88 5.55%
EPS 8.66 7.37 11.27 5.08 30.03 5.67 3.23 17.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6025 0.5497 0.5063 0.3926 0.4758 0.3097 0.2962 12.55%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.56 2.09 2.67 0.98 0.87 1.44 0.63 -
P/RPS 0.70 0.99 1.07 0.57 0.44 0.69 0.30 15.15%
P/EPS 7.86 12.37 10.34 8.42 1.26 9.47 6.56 3.05%
EY 12.72 8.09 9.67 11.88 79.08 10.56 15.24 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.66 2.30 1.09 0.80 1.73 0.72 7.79%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 23/08/11 05/08/10 07/08/09 01/08/08 27/08/07 28/08/06 -
Price 1.30 1.79 2.79 1.07 0.88 1.46 0.56 -
P/RPS 0.59 0.84 1.11 0.62 0.45 0.70 0.27 13.90%
P/EPS 6.55 10.59 10.81 9.19 1.28 9.61 5.83 1.95%
EY 15.26 9.44 9.25 10.88 78.18 10.41 17.14 -1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.42 2.41 1.19 0.81 1.76 0.64 6.61%

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