[EDGENTA] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.79%
YoY- 30.0%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 955,936 622,326 702,065 652,296 554,611 556,106 578,329 8.73%
PBT 168,277 92,143 107,886 102,285 76,033 483,421 -429,956 -
Tax -31,134 -27,323 71,781 -26,668 -25,687 -29,353 -19,064 8.51%
NP 137,143 64,820 179,667 75,617 50,346 454,068 -449,020 -
-
NP to SH 108,428 51,920 153,264 46,827 36,021 450,379 -449,020 -
-
Tax Rate 18.50% 29.65% -66.53% 26.07% 33.78% 6.07% - -
Total Cost 818,793 557,506 522,398 576,679 504,265 102,038 1,027,349 -3.70%
-
Net Worth 421,259 327,094 395,437 268,068 247,015 207,899 -453,515 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 21,774 14,522 10,184 - - - - -
Div Payout % 20.08% 27.97% 6.65% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 421,259 327,094 395,437 268,068 247,015 207,899 -453,515 -
NOSH 363,154 363,438 362,786 322,974 280,700 256,666 211,923 9.38%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.35% 10.42% 25.59% 11.59% 9.08% 81.65% -77.64% -
ROE 25.74% 15.87% 38.76% 17.47% 14.58% 216.63% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 263.23 171.23 193.52 201.97 197.58 216.66 272.90 -0.59%
EPS 29.86 14.29 42.25 14.50 12.83 175.47 -211.88 -
DPS 6.00 4.00 2.81 0.00 0.00 0.00 0.00 -
NAPS 1.16 0.90 1.09 0.83 0.88 0.81 -2.14 -
Adjusted Per Share Value based on latest NOSH - 322,974
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 114.89 74.80 84.38 78.40 66.66 66.84 69.51 8.73%
EPS 13.03 6.24 18.42 5.63 4.33 54.13 -53.97 -
DPS 2.62 1.75 1.22 0.00 0.00 0.00 0.00 -
NAPS 0.5063 0.3931 0.4753 0.3222 0.2969 0.2499 -0.5451 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.67 0.98 0.87 1.44 0.63 0.52 0.31 -
P/RPS 1.01 0.57 0.45 0.71 0.32 0.24 0.11 44.68%
P/EPS 8.94 6.86 2.06 9.93 4.91 0.30 -0.15 -
EY 11.18 14.58 48.56 10.07 20.37 337.45 -683.48 -
DY 2.25 4.08 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 1.09 0.80 1.73 0.72 0.64 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 05/08/10 07/08/09 01/08/08 27/08/07 28/08/06 15/08/05 16/08/04 -
Price 2.79 1.07 0.88 1.46 0.56 0.55 0.37 -
P/RPS 1.06 0.62 0.45 0.72 0.28 0.25 0.14 40.10%
P/EPS 9.34 7.49 2.08 10.07 4.36 0.31 -0.17 -
EY 10.70 13.35 48.01 9.93 22.92 319.04 -572.65 -
DY 2.15 3.74 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.19 0.81 1.76 0.64 0.68 0.00 -

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
Post a Comment