[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

Unaudited QFR 30 June 2006.pdf

Latest QR

Upcoming QR

EDGENTA's Result

EDGENTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	955,936	622,326	702,065	652,296	554,611	556,106	578,329	8.73%
YoY %	53.61%	-11.36%	7.63%	17.61%	-0.27%	-3.84%	-	-
Horiz. %	165.29%	107.61%	121.40%	112.79%	95.90%	96.16%	100.00%	-
PBT	168,277	92,143	107,886	102,285	76,033	483,421	-429,956	-
YoY %	82.63%	-14.59%	5.48%	34.53%	-84.27%	212.43%	-	-
Horiz. %	-39.14%	-21.43%	-25.09%	-23.79%	-17.68%	-112.43%	100.00%	-
Tax	-31,134	-27,323	71,781	-26,668	-25,687	-29,353	-19,064	8.51%
YoY %	-13.95%	-138.06%	369.17%	-3.82%	12.49%	-53.97%	-	-
Horiz. %	163.31%	143.32%	-376.53%	139.89%	134.74%	153.97%	100.00%	-
NP	137,143	64,820	179,667	75,617	50,346	454,068	-449,020	-
YoY %	111.58%	-63.92%	137.60%	50.19%	-88.91%	201.12%	-	-
Horiz. %	-30.54%	-14.44%	-40.01%	-16.84%	-11.21%	-101.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	108,428	51,920	153,264	46,827	36,021	450,379	-449,020	-
YoY %	108.84%	-66.12%	227.30%	30.00%	-92.00%	200.30%	-	-
Horiz. %	-24.15%	-11.56%	-34.13%	-10.43%	-8.02%	-100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.50%	29.65%	-66.53%	26.07%	33.78%	6.07%	-	-
YoY %	-37.61%	144.57%	-355.20%	-22.82%	456.51%	0.00%	-	-
Horiz. %	304.78%	488.47%	-1,096.05%	429.49%	556.51%	100.00%	-	-
Total Cost	818,793	557,506	522,398	576,679	504,265	102,038	1,027,349	-3.70%
YoY %	46.87%	6.72%	-9.41%	14.36%	394.19%	-90.07%	-	-
Horiz. %	79.70%	54.27%	50.85%	56.13%	49.08%	9.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	421,259	327,094	395,437	268,068	247,015	207,899	-453,515	-
YoY %	28.79%	-17.28%	47.51%	8.52%	18.81%	145.84%	-	-
Horiz. %	-92.89%	-72.12%	-87.19%	-59.11%	-54.47%	-45.84%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	21,774	14,522	10,184	-	-	-	-	-
YoY %	49.94%	42.60%	0.00%	-	-	-	-	-
Horiz. %	213.81%	142.60%	100.00%	-	-	-	-	-
Div Payout %	20.08%	27.97%	6.65%	-	-	-	-	-
YoY %	-28.21%	320.60%	0.00%	-	-	-	-	-
Horiz. %	301.95%	420.60%	100.00%	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	421,259	327,094	395,437	268,068	247,015	207,899	-453,515	-
YoY %	28.79%	-17.28%	47.51%	8.52%	18.81%	145.84%	-	-
Horiz. %	-92.89%	-72.12%	-87.19%	-59.11%	-54.47%	-45.84%	100.00%	-
NOSH	363,154	363,438	362,786	322,974	280,700	256,666	211,923	9.38%
YoY %	-0.08%	0.18%	12.33%	15.06%	9.36%	21.11%	-	-
Horiz. %	171.36%	171.50%	171.19%	152.40%	132.45%	121.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	14.35%	10.42%	25.59%	11.59%	9.08%	81.65%	-77.64%	-
YoY %	37.72%	-59.28%	120.79%	27.64%	-88.88%	205.16%	-	-
Horiz. %	-18.48%	-13.42%	-32.96%	-14.93%	-11.70%	-105.16%	100.00%	-
ROE	25.74%	15.87%	38.76%	17.47%	14.58%	216.63%	0.00%	-
YoY %	62.19%	-59.06%	121.87%	19.82%	-93.27%	0.00%	-	-
Horiz. %	11.88%	7.33%	17.89%	8.06%	6.73%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	263.23	171.23	193.52	201.97	197.58	216.66	272.90	-0.59%
YoY %	53.73%	-11.52%	-4.18%	2.22%	-8.81%	-20.61%	-	-
Horiz. %	96.46%	62.74%	70.91%	74.01%	72.40%	79.39%	100.00%	-
EPS	29.86	14.29	42.25	14.50	12.83	175.47	-211.88	-
YoY %	108.96%	-66.18%	191.38%	13.02%	-92.69%	182.82%	-	-
Horiz. %	-14.09%	-6.74%	-19.94%	-6.84%	-6.06%	-82.82%	100.00%	-
DPS	6.00	4.00	2.81	0.00	0.00	0.00	0.00	-
YoY %	50.00%	42.35%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	213.52%	142.35%	100.00%	-	-	-	-	-
NAPS	1.16	0.90	1.09	0.83	0.88	0.81	-2.14	-
YoY %	28.89%	-17.43%	31.33%	-5.68%	8.64%	137.85%	-	-
Horiz. %	-54.21%	-42.06%	-50.93%	-38.79%	-41.12%	-37.85%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 322,974
RPS	114.95	74.83	84.42	78.44	66.69	66.87	69.54	8.73%
YoY %	53.61%	-11.36%	7.62%	17.62%	-0.27%	-3.84%	-	-
Horiz. %	165.30%	107.61%	121.40%	112.80%	95.90%	96.16%	100.00%	-
EPS	13.04	6.24	18.43	5.63	4.33	54.16	-53.99	-
YoY %	108.97%	-66.14%	227.35%	30.02%	-92.01%	200.31%	-	-
Horiz. %	-24.15%	-11.56%	-34.14%	-10.43%	-8.02%	-100.31%	100.00%	-
DPS	2.62	1.75	1.22	0.00	0.00	0.00	0.00	-
YoY %	49.71%	43.44%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	214.75%	143.44%	100.00%	-	-	-	-	-
NAPS	0.5065	0.3933	0.4755	0.3223	0.297	0.25	-0.5453	-
YoY %	28.78%	-17.29%	47.53%	8.52%	18.80%	145.85%	-	-
Horiz. %	-92.88%	-72.13%	-87.20%	-59.11%	-54.47%	-45.85%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	77.19%	26.67%	-36.62%	121.88%	33.33%	118.18%	-	-
Horiz. %	918.18%	518.18%	409.09%	645.45%	290.91%	218.18%	100.00%	-
P/EPS	8.94	6.86	2.06	9.93	4.91	0.30	-0.15	-
YoY %	30.32%	233.01%	-79.25%	102.24%	1,536.67%	300.00%	-	-
Horiz. %	-5,960.00%	-4,573.33%	-1,373.33%	-6,620.00%	-3,273.33%	-200.00%	100.00%	-
EY	11.18	14.58	48.56	10.07	20.37	337.45	-683.48	-
YoY %	-23.32%	-69.98%	382.22%	-50.56%	-93.96%	149.37%	-	-
Horiz. %	-1.64%	-2.13%	-7.10%	-1.47%	-2.98%	-49.37%	100.00%	-
DY	2.25	4.08	3.23	0.00	0.00	0.00	0.00	-
YoY %	-44.85%	26.32%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	69.66%	126.32%	100.00%	-	-	-	-	-
P/NAPS	2.30	1.09	0.80	1.73	0.72	0.64	0.00	-
YoY %	111.01%	36.25%	-53.76%	140.28%	12.50%	0.00%	-	-
Horiz. %	359.37%	170.31%	125.00%	270.31%	112.50%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	70.97%	37.78%	-37.50%	157.14%	12.00%	78.57%	-	-
Horiz. %	757.14%	442.86%	321.43%	514.29%	200.00%	178.57%	100.00%	-
P/EPS	9.34	7.49	2.08	10.07	4.36	0.31	-0.17	-
YoY %	24.70%	260.10%	-79.34%	130.96%	1,306.45%	282.35%	-	-
Horiz. %	-5,494.12%	-4,405.88%	-1,223.53%	-5,923.53%	-2,564.71%	-182.35%	100.00%	-
EY	10.70	13.35	48.01	9.93	22.92	319.04	-572.65	-
YoY %	-19.85%	-72.19%	383.48%	-56.68%	-92.82%	155.71%	-	-
Horiz. %	-1.87%	-2.33%	-8.38%	-1.73%	-4.00%	-55.71%	100.00%	-
DY	2.15	3.74	3.19	0.00	0.00	0.00	0.00	-
YoY %	-42.51%	17.24%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.40%	117.24%	100.00%	-	-	-	-	-
P/NAPS	2.41	1.19	0.81	1.76	0.64	0.68	0.00	-
YoY %	102.52%	46.91%	-53.98%	175.00%	-5.88%	0.00%	-	-
Horiz. %	354.41%	175.00%	119.12%	258.82%	94.12%	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