[EDGENTA] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	1,910,997	2,265,241	2,047,001	1,931,272	1,421,590	2,970,382	2,913,184	-6.77%
YoY %	-15.64%	10.66%	5.99%	35.85%	-52.14%	1.96%	-	-
Horiz. %	65.60%	77.76%	70.27%	66.29%	48.80%	101.96%	100.00%	-
PBT	-14,888	158,258	153,772	129,993	166,234	350,358	264,350	-
YoY %	-109.41%	2.92%	18.29%	-21.80%	-52.55%	32.54%	-	-
Horiz. %	-5.63%	59.87%	58.17%	49.17%	62.88%	132.54%	100.00%	-
Tax	-31,232	-44,389	-42,998	16,576	-100,605	-91,933	-61,178	-10.59%
YoY %	29.64%	-3.24%	-359.40%	116.48%	-9.43%	-50.27%	-	-
Horiz. %	51.05%	72.56%	70.28%	-27.09%	164.45%	150.27%	100.00%	-
NP	-46,120	113,869	110,773	146,569	65,629	258,425	203,172	-
YoY %	-140.50%	2.79%	-24.42%	123.33%	-74.60%	27.20%	-	-
Horiz. %	-22.70%	56.05%	54.52%	72.14%	32.30%	127.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-46,360	112,393	107,348	124,501	84,757	221,238	172,114	-
YoY %	-141.25%	4.70%	-13.78%	46.89%	-61.69%	28.54%	-	-
Horiz. %	-26.94%	65.30%	62.37%	72.34%	49.24%	128.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	28.05%	27.96%	-12.75%	60.52%	26.24%	23.14%	-
YoY %	-	0.32%	319.29%	-121.07%	130.64%	13.40%	-	-
Horiz. %	-	121.22%	120.83%	-55.10%	261.54%	113.40%	100.00%	-
Total Cost	1,957,117	2,151,372	1,936,228	1,784,702	1,355,961	2,711,957	2,710,012	-5.27%
YoY %	-9.03%	11.11%	8.49%	31.62%	-50.00%	0.07%	-	-
Horiz. %	72.22%	79.39%	71.45%	65.86%	50.04%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,455,342	1,471,974	1,422,077	1,347,230	1,338,914	1,301,403	362,891	26.02%
YoY %	-1.13%	3.51%	5.56%	0.62%	2.88%	258.62%	-	-
Horiz. %	401.04%	405.62%	391.87%	371.25%	368.96%	358.62%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	66,529	66,529	88,706	-	-	-	-
YoY %	-	0.00%	-25.00%	0.00%	-	-	-	-
Horiz. %	-	75.00%	75.00%	100.00%	-	-	-	-
Div Payout %	-	59.19%	61.98%	71.25%	-	-	-	-
YoY %	-	-4.50%	-13.01%	0.00%	-	-	-	-
Horiz. %	-	83.07%	86.99%	100.00%	-	-	-	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	1,455,342	1,471,974	1,422,077	1,347,230	1,338,914	1,301,403	362,891	26.02%
YoY %	-1.13%	3.51%	5.56%	0.62%	2.88%	258.62%	-	-
Horiz. %	401.04%	405.62%	391.87%	371.25%	368.96%	358.62%	100.00%	-
NOSH	831,624	831,624	831,624	831,624	831,624	813,377	362,891	14.80%
YoY %	0.00%	0.00%	0.00%	0.00%	2.24%	124.14%	-	-
Horiz. %	229.17%	229.17%	229.17%	229.17%	229.17%	224.14%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	-2.41%	5.03%	5.41%	7.59%	4.62%	8.70%	6.97%	-
YoY %	-147.91%	-7.02%	-28.72%	64.29%	-46.90%	24.82%	-	-
Horiz. %	-34.58%	72.17%	77.62%	108.90%	66.28%	124.82%	100.00%	-
ROE	-3.19%	7.64%	7.55%	9.24%	6.33%	17.00%	47.43%	-
YoY %	-141.75%	1.19%	-18.29%	45.97%	-62.76%	-64.16%	-	-
Horiz. %	-6.73%	16.11%	15.92%	19.48%	13.35%	35.84%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	229.79	272.39	246.15	232.23	170.94	365.19	802.77	-18.80%
YoY %	-15.64%	10.66%	5.99%	35.85%	-53.19%	-54.51%	-	-
Horiz. %	28.62%	33.93%	30.66%	28.93%	21.29%	45.49%	100.00%	-
EPS	-5.57	13.52	12.91	14.97	10.27	27.20	21.16	-
YoY %	-141.20%	4.73%	-13.76%	45.76%	-62.24%	28.54%	-	-
Horiz. %	-26.32%	63.89%	61.01%	70.75%	48.53%	128.54%	100.00%	-
DPS	0.00	8.00	8.00	10.67	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	-25.02%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	74.98%	74.98%	100.00%	-	-	-	-
NAPS	1.75	1.77	1.71	1.62	1.61	1.60	1.00	9.76%
YoY %	-1.13%	3.51%	5.56%	0.62%	0.63%	60.00%	-	-
Horiz. %	175.00%	177.00%	171.00%	162.00%	161.00%	160.00%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 831,624
RPS	229.79	272.39	246.15	232.23	170.94	357.18	350.30	-6.77%
YoY %	-15.64%	10.66%	5.99%	35.85%	-52.14%	1.96%	-	-
Horiz. %	65.60%	77.76%	70.27%	66.29%	48.80%	101.96%	100.00%	-
EPS	-5.57	13.52	12.91	14.97	10.27	26.60	20.70	-
YoY %	-141.20%	4.73%	-13.76%	45.76%	-61.39%	28.50%	-	-
Horiz. %	-26.91%	65.31%	62.37%	72.32%	49.61%	128.50%	100.00%	-
DPS	0.00	8.00	8.00	10.67	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	-25.02%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	74.98%	74.98%	100.00%	-	-	-	-
NAPS	1.75	1.77	1.71	1.62	1.61	1.5649	0.4364	26.01%
YoY %	-1.13%	3.51%	5.56%	0.62%	2.88%	258.59%	-	-
Horiz. %	401.01%	405.59%	391.84%	371.22%	368.93%	358.59%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.03	3.52	2.54	2.67	3.33	3.55	3.26	-
P/RPS	0.88	1.29	1.03	1.15	1.95	0.97	0.41	13.56%
YoY %	-31.78%	25.24%	-10.43%	-41.03%	101.03%	136.59%	-	-
Horiz. %	214.63%	314.63%	251.22%	280.49%	475.61%	236.59%	100.00%	-
P/EPS	-36.41	26.05	19.68	17.83	32.67	13.05	6.87	-
YoY %	-239.77%	32.37%	10.38%	-45.42%	150.34%	89.96%	-	-
Horiz. %	-529.99%	379.18%	286.46%	259.53%	475.55%	189.96%	100.00%	-
EY	-2.75	3.84	5.08	5.61	3.06	7.66	14.55	-
YoY %	-171.61%	-24.41%	-9.45%	83.33%	-60.05%	-47.35%	-	-
Horiz. %	-18.90%	26.39%	34.91%	38.56%	21.03%	52.65%	100.00%	-
DY	0.00	2.27	3.15	4.00	0.00	0.00	0.00	-
YoY %	0.00%	-27.94%	-21.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	56.75%	78.75%	100.00%	-	-	-	-
P/NAPS	1.16	1.99	1.49	1.65	2.07	2.22	3.26	-15.80%
YoY %	-41.71%	33.56%	-9.70%	-20.29%	-6.76%	-31.90%	-	-
Horiz. %	35.58%	61.04%	45.71%	50.61%	63.50%	68.10%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	22/11/19	29/11/18	28/11/17	24/11/16	25/11/15	20/11/14	-
Price	1.97	3.05	2.60	2.69	3.30	3.39	2.94	-
P/RPS	0.86	1.12	1.06	1.16	1.93	0.93	0.37	15.07%
YoY %	-23.21%	5.66%	-8.62%	-39.90%	107.53%	151.35%	-	-
Horiz. %	232.43%	302.70%	286.49%	313.51%	521.62%	251.35%	100.00%	-
P/EPS	-35.34	22.57	20.14	17.97	32.38	12.46	6.20	-
YoY %	-256.58%	12.07%	12.08%	-44.50%	159.87%	100.97%	-	-
Horiz. %	-570.00%	364.03%	324.84%	289.84%	522.26%	200.97%	100.00%	-
EY	-2.83	4.43	4.96	5.57	3.09	8.02	16.13	-
YoY %	-163.88%	-10.69%	-10.95%	80.26%	-61.47%	-50.28%	-	-
Horiz. %	-17.54%	27.46%	30.75%	34.53%	19.16%	49.72%	100.00%	-
DY	0.00	2.62	3.08	3.97	0.00	0.00	0.00	-
YoY %	0.00%	-14.94%	-22.42%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	65.99%	77.58%	100.00%	-	-	-	-
P/NAPS	1.13	1.72	1.52	1.66	2.05	2.12	2.94	-14.71%
YoY %	-34.30%	13.16%	-8.43%	-19.02%	-3.30%	-27.89%	-	-
Horiz. %	38.44%	58.50%	51.70%	56.46%	69.73%	72.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos