[EDGENTA] YoY Annualized Quarter 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- 7.3%

YoY- 75.58%

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
Annualized Quarter Result
Revenue	908,406	622,834	710,054	645,274	581,142	476,402	582,984	7.66%
YoY %	45.85%	-12.28%	10.04%	11.04%	21.99%	-18.28%	-	-
Horiz. %	155.82%	106.84%	121.80%	110.68%	99.68%	81.72%	100.00%	-
PBT	136,624	80,894	117,742	100,860	70,660	47,734	19,448	38.37%
YoY %	68.89%	-31.30%	16.74%	42.74%	48.03%	145.44%	-	-
Horiz. %	702.51%	415.95%	605.42%	518.61%	363.33%	245.44%	100.00%	-
Tax	-19,366	-25,706	157,630	-30,236	-26,778	-32,842	-39,456	-11.17%
YoY %	24.66%	-116.31%	621.33%	-12.91%	18.46%	16.76%	-	-
Horiz. %	49.08%	65.15%	-399.51%	76.63%	67.87%	83.24%	100.00%	-
NP	117,258	55,188	275,372	70,624	43,882	14,892	-20,008	-
YoY %	112.47%	-79.96%	289.91%	60.94%	194.67%	174.43%	-	-
Horiz. %	-586.06%	-275.83%	-1,376.31%	-352.98%	-219.32%	-74.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,720	42,226	249,778	47,174	26,868	14,892	-20,008	-
YoY %	121.95%	-83.09%	429.48%	75.58%	80.42%	174.43%	-	-
Horiz. %	-468.41%	-211.05%	-1,248.39%	-235.78%	-134.29%	-74.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.17%	31.78%	-133.88%	29.98%	37.90%	68.80%	202.88%	-
YoY %	-55.41%	123.74%	-546.56%	-20.90%	-44.91%	-66.09%	-	-
Horiz. %	6.98%	15.66%	-65.99%	14.78%	18.68%	33.91%	100.00%	-
Total Cost	791,148	567,646	434,682	574,650	537,260	461,510	602,992	4.62%
YoY %	39.37%	30.59%	-24.36%	6.96%	16.41%	-23.46%	-	-
Horiz. %	131.20%	94.14%	72.09%	95.30%	89.10%	76.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	421,050	326,489	395,723	257,594	246,289	194,556	-446,011	-
YoY %	28.96%	-17.50%	53.62%	4.59%	26.59%	143.62%	-	-
Horiz. %	-94.40%	-73.20%	-88.72%	-57.76%	-55.22%	-43.62%	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	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	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	421,050	326,489	395,723	257,594	246,289	194,556	-446,011	-
YoY %	28.96%	-17.50%	53.62%	4.59%	26.59%	143.62%	-	-
Horiz. %	-94.40%	-73.20%	-88.72%	-57.76%	-55.22%	-43.62%	100.00%	-
NOSH	362,974	362,766	363,049	310,355	279,874	240,193	208,416	9.68%
YoY %	0.06%	-0.08%	16.98%	10.89%	16.52%	15.25%	-	-
Horiz. %	174.16%	174.06%	174.19%	148.91%	134.29%	115.25%	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	12.91%	8.86%	38.78%	10.94%	7.55%	3.13%	-3.43%	-
YoY %	45.71%	-77.15%	254.48%	44.90%	141.21%	191.25%	-	-
Horiz. %	-376.38%	-258.31%	-1,130.61%	-318.95%	-220.12%	-91.25%	100.00%	-
ROE	22.26%	12.93%	63.12%	18.31%	10.91%	7.65%	0.00%	-
YoY %	72.16%	-79.52%	244.73%	67.83%	42.61%	0.00%	-	-
Horiz. %	290.98%	169.02%	825.10%	239.35%	142.61%	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	250.27	171.69	195.58	207.91	207.64	198.34	279.72	-1.83%
YoY %	45.77%	-12.21%	-5.93%	0.13%	4.69%	-29.09%	-	-
Horiz. %	89.47%	61.38%	69.92%	74.33%	74.23%	70.91%	100.00%	-
EPS	25.82	11.64	68.80	15.16	9.60	6.20	-9.60	-
YoY %	121.82%	-83.08%	353.83%	57.92%	54.84%	164.58%	-	-
Horiz. %	-268.96%	-121.25%	-716.67%	-157.92%	-100.00%	-64.58%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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	109.23	74.89	85.38	77.59	69.88	57.29	70.10	7.66%
YoY %	45.85%	-12.29%	10.04%	11.03%	21.98%	-18.27%	-	-
Horiz. %	155.82%	106.83%	121.80%	110.68%	99.69%	81.73%	100.00%	-
EPS	11.27	5.08	30.03	5.67	3.23	1.79	-2.41	-
YoY %	121.85%	-83.08%	429.63%	75.54%	80.45%	174.27%	-	-
Horiz. %	-467.63%	-210.79%	-1,246.06%	-235.27%	-134.02%	-74.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5063	0.3926	0.4758	0.3097	0.2962	0.2339	-0.5363	-
YoY %	28.96%	-17.49%	53.63%	4.56%	26.64%	143.61%	-	-
Horiz. %	-94.41%	-73.21%	-88.72%	-57.75%	-55.23%	-43.61%	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	1.07	0.57	0.44	0.69	0.30	0.26	0.11	46.07%
YoY %	87.72%	29.55%	-36.23%	130.00%	15.38%	136.36%	-	-
Horiz. %	972.73%	518.18%	400.00%	627.27%	272.73%	236.36%	100.00%	-
P/EPS	10.34	8.42	1.26	9.47	6.56	8.39	-3.23	-
YoY %	22.80%	568.25%	-86.69%	44.36%	-21.81%	359.75%	-	-
Horiz. %	-320.12%	-260.68%	-39.01%	-293.19%	-203.10%	-259.75%	100.00%	-
EY	9.67	11.88	79.08	10.56	15.24	11.92	-30.97	-
YoY %	-18.60%	-84.98%	648.86%	-30.71%	27.85%	138.49%	-	-
Horiz. %	-31.22%	-38.36%	-255.34%	-34.10%	-49.21%	-38.49%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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	1.11	0.62	0.45	0.70	0.27	0.28	0.13	42.94%
YoY %	79.03%	37.78%	-35.71%	159.26%	-3.57%	115.38%	-	-
Horiz. %	853.85%	476.92%	346.15%	538.46%	207.69%	215.38%	100.00%	-
P/EPS	10.81	9.19	1.28	9.61	5.83	8.87	-3.85	-
YoY %	17.63%	617.97%	-86.68%	64.84%	-34.27%	330.39%	-	-
Horiz. %	-280.78%	-238.70%	-33.25%	-249.61%	-151.43%	-230.39%	100.00%	-
EY	9.25	10.88	78.18	10.41	17.14	11.27	-25.95	-
YoY %	-14.98%	-86.08%	651.01%	-39.26%	52.09%	143.43%	-	-
Horiz. %	-35.65%	-41.93%	-301.27%	-40.12%	-66.05%	-43.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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