[EDGENTA] YoY Cumulative 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- 190.57%
YoY- -83.09%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 401,984 384,608 454,203 311,417 355,027 322,637 290,571 5.55%
PBT 68,250 54,418 68,312 40,447 58,871 50,430 35,330 11.58%
Tax -18,848 -14,922 -9,683 -12,853 78,815 -15,118 -13,389 5.85%
NP 49,402 39,496 58,629 27,594 137,686 35,312 21,941 14.47%
-
NP to SH 36,019 30,656 46,860 21,113 124,889 23,587 13,434 17.84%
-
Tax Rate 27.62% 27.42% 14.17% 31.78% -133.88% 29.98% 37.90% -
Total Cost 352,582 345,112 395,574 283,823 217,341 287,325 268,630 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 7.19% 6.71% 11.13% 6.47% 31.56% 9.16% 5.45% -
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 110.71 106.01 125.13 85.85 97.79 103.96 103.82 1.07%
EPS 9.92 8.45 12.91 5.82 34.40 7.58 4.80 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 48.31 46.23 54.59 37.43 42.67 38.78 34.92 5.55%
EPS 4.33 3.68 5.63 2.54 15.01 2.83 1.61 17.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6022 0.5494 0.5061 0.3924 0.4756 0.3096 0.296 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 1.41 1.97 2.13 1.14 0.89 1.39 0.61 14.97%
P/EPS 15.73 24.73 20.68 16.84 2.53 18.95 13.12 3.06%
EY 6.36 4.04 4.84 5.94 39.54 5.28 7.62 -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 1.17 1.69 2.23 1.25 0.90 1.40 0.54 13.74%
P/EPS 13.10 21.18 21.61 18.38 2.56 19.21 11.67 1.94%
EY 7.63 4.72 4.63 5.44 39.09 5.21 8.57 -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