[EDGENTA] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -170.63%
YoY- -123.51%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,702,072 2,333,772 2,044,304 1,900,682 2,222,588 2,013,848 3,255,866 -3.05%
PBT 88,886 80,406 59,164 7,970 185,584 180,474 187,546 -11.69%
Tax -42,156 -39,986 -30,362 -38,330 -49,334 -50,208 -65,886 -7.16%
NP 46,730 40,420 28,802 -30,360 136,250 130,266 121,660 -14.73%
-
NP to SH 46,856 40,534 25,654 -31,516 134,040 125,912 109,310 -13.16%
-
Tax Rate 47.43% 49.73% 51.32% 480.93% 26.58% 27.82% 35.13% -
Total Cost 2,655,342 2,293,352 2,015,502 1,931,042 2,086,338 1,883,582 3,134,206 -2.72%
-
Net Worth 1,613,350 1,546,820 1,521,872 1,480,290 1,505,239 1,447,025 1,380,495 2.63%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - 99,794 99,794 133,059 -
Div Payout % - - - - 74.45% 79.26% 121.73% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,613,350 1,546,820 1,521,872 1,480,290 1,505,239 1,447,025 1,380,495 2.63%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.73% 1.73% 1.41% -1.60% 6.13% 6.47% 3.74% -
ROE 2.90% 2.62% 1.69% -2.13% 8.90% 8.70% 7.92% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 324.92 280.63 245.82 228.55 267.26 242.16 391.51 -3.05%
EPS 5.64 4.88 3.08 -3.78 16.12 15.14 13.14 -13.14%
DPS 0.00 0.00 0.00 0.00 12.00 12.00 16.00 -
NAPS 1.94 1.86 1.83 1.78 1.81 1.74 1.66 2.63%
Adjusted Per Share Value based on latest NOSH - 831,624
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 324.92 280.63 245.82 228.55 267.26 242.16 391.51 -3.05%
EPS 5.64 4.88 3.08 -3.78 16.12 15.14 13.14 -13.14%
DPS 0.00 0.00 0.00 0.00 12.00 12.00 16.00 -
NAPS 1.94 1.86 1.83 1.78 1.81 1.74 1.66 2.63%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.995 1.31 1.69 1.94 2.87 1.90 2.64 -
P/RPS 0.31 0.47 0.69 0.85 1.07 0.78 0.67 -12.04%
P/EPS 17.66 26.88 54.78 -51.19 17.81 12.55 20.08 -2.11%
EY 5.66 3.72 1.83 -1.95 5.62 7.97 4.98 2.15%
DY 0.00 0.00 0.00 0.00 4.18 6.32 6.06 -
P/NAPS 0.51 0.70 0.92 1.09 1.59 1.09 1.59 -17.25%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 25/08/22 26/08/21 26/08/20 27/08/19 29/08/18 22/08/17 -
Price 0.965 1.30 1.73 2.23 3.27 2.28 2.50 -
P/RPS 0.30 0.46 0.70 0.98 1.22 0.94 0.64 -11.85%
P/EPS 17.13 26.67 56.08 -58.84 20.29 15.06 19.02 -1.72%
EY 5.84 3.75 1.78 -1.70 4.93 6.64 5.26 1.75%
DY 0.00 0.00 0.00 0.00 3.67 5.26 6.40 -
P/NAPS 0.50 0.70 0.95 1.25 1.81 1.31 1.51 -16.81%

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