[EDGENTA] YoY 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- 90.57%
YoY- -14.23%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
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 217,989 186,420 270,216 170,491 186,463 165,991 156,332 5.69%
PBT 38,514 28,782 44,439 26,380 32,054 26,925 20,730 10.86%
Tax -10,692 -8,248 -4,958 -8,050 -9,162 -8,314 -7,556 5.95%
NP 27,822 20,534 39,481 18,330 22,892 18,611 13,174 13.25%
-
NP to SH 19,532 16,502 32,466 13,847 16,144 12,596 8,421 15.03%
-
Tax Rate 27.76% 28.66% 11.16% 30.52% 28.58% 30.88% 36.45% -
Total Cost 190,167 165,886 230,735 152,161 163,571 147,380 143,158 4.84%
-
Net Worth 501,006 456,978 421,259 327,094 395,437 268,068 247,015 12.49%
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 501,006 456,978 421,259 327,094 395,437 268,068 247,015 12.49%
NOSH 363,048 362,681 363,154 363,438 362,786 322,974 280,700 4.37%
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 12.76% 11.01% 14.61% 10.75% 12.28% 11.21% 8.43% -
ROE 3.90% 3.61% 7.71% 4.23% 4.08% 4.70% 3.41% -
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 60.04 51.40 74.41 46.91 51.40 51.39 55.69 1.26%
EPS 5.38 4.55 8.94 3.81 4.45 3.88 3.00 10.21%
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 26.20 22.41 32.48 20.49 22.41 19.95 18.79 5.69%
EPS 2.35 1.98 3.90 1.66 1.94 1.51 1.01 15.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6021 0.5492 0.5063 0.3931 0.4753 0.3222 0.2969 12.49%
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 2.60 4.07 3.59 2.09 1.69 2.80 1.13 14.88%
P/EPS 29.00 45.93 29.87 25.72 19.55 36.92 21.00 5.52%
EY 3.45 2.18 3.35 3.89 5.11 2.71 4.76 -5.21%
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 2.17 3.48 3.75 2.28 1.71 2.84 1.01 13.58%
P/EPS 24.16 39.34 31.21 28.08 19.78 37.44 18.67 4.38%
EY 4.14 2.54 3.20 3.56 5.06 2.67 5.36 -4.20%
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