[EDGENTA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.24%
YoY- 71.51%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 710,054 674,256 669,675 665,653 645,274 626,584 591,001 13.02%
PBT 117,742 107,268 99,445 106,946 100,860 94,020 96,232 14.40%
Tax 157,630 351,908 -25,393 -28,825 -30,236 -27,216 -24,939 -
NP 275,372 459,176 74,052 78,121 70,624 66,804 71,293 146.38%
-
NP to SH 249,778 434,980 51,962 53,892 47,174 43,964 36,674 259.72%
-
Tax Rate -133.88% -328.06% 25.53% 26.95% 29.98% 28.95% 25.92% -
Total Cost 434,682 215,080 595,623 587,532 574,650 559,780 519,708 -11.23%
-
Net Worth 395,723 388,375 266,305 282,291 257,594 270,319 252,933 34.80%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 395,723 388,375 266,305 282,291 257,594 270,319 252,933 34.80%
NOSH 363,049 362,967 324,762 320,785 310,355 297,054 287,424 16.86%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 38.78% 68.10% 11.06% 11.74% 10.94% 10.66% 12.06% -
ROE 63.12% 112.00% 19.51% 19.09% 18.31% 16.26% 14.50% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 195.58 185.76 206.20 207.51 207.91 210.93 205.62 -3.28%
EPS 68.80 119.84 16.00 16.83 15.16 14.76 12.80 207.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 0.82 0.88 0.83 0.91 0.88 15.35%
Adjusted Per Share Value based on latest NOSH - 336,640
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 85.34 81.04 80.49 80.00 77.55 75.31 71.03 13.02%
EPS 30.02 52.28 6.25 6.48 5.67 5.28 4.41 259.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4756 0.4668 0.3201 0.3393 0.3096 0.3249 0.304 34.80%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.87 0.88 1.39 1.46 1.44 0.95 0.58 -
P/RPS 0.44 0.47 0.67 0.70 0.69 0.45 0.28 35.20%
P/EPS 1.26 0.73 8.69 8.69 9.47 6.42 4.55 -57.54%
EY 79.08 136.18 11.51 11.51 10.56 15.58 22.00 134.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 1.70 1.66 1.73 1.04 0.66 13.69%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 01/08/08 28/05/08 28/02/08 15/11/07 27/08/07 24/05/07 28/02/07 -
Price 0.88 0.94 1.00 1.29 1.46 1.35 0.74 -
P/RPS 0.45 0.51 0.48 0.62 0.70 0.64 0.36 16.05%
P/EPS 1.28 0.78 6.25 7.68 9.61 9.12 5.80 -63.51%
EY 78.18 127.49 16.00 13.02 10.41 10.96 17.24 174.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 1.22 1.47 1.76 1.48 0.84 -2.39%

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