[EDGENTA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -26.42%
YoY- 241.01%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 622,834 563,704 661,224 690,906 710,054 674,256 669,675 -4.72%
PBT 80,894 56,268 111,525 108,970 117,742 107,268 99,445 -12.87%
Tax -25,706 -19,212 63,387 94,762 157,630 351,908 -25,393 0.82%
NP 55,188 37,056 174,912 203,733 275,372 459,176 74,052 -17.81%
-
NP to SH 42,226 29,064 155,696 183,777 249,778 434,980 51,962 -12.92%
-
Tax Rate 31.78% 34.14% -56.84% -86.96% -133.88% -328.06% 25.53% -
Total Cost 567,646 526,648 486,312 487,173 434,682 215,080 595,623 -3.15%
-
Net Worth 326,489 326,969 319,450 410,195 395,723 388,375 266,305 14.56%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 14,520 - - - - -
Div Payout % - - 9.33% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 326,489 326,969 319,450 410,195 395,723 388,375 266,305 14.56%
NOSH 362,766 363,300 363,012 363,005 363,049 362,967 324,762 7.66%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.86% 6.57% 26.45% 29.49% 38.78% 68.10% 11.06% -
ROE 12.93% 8.89% 48.74% 44.80% 63.12% 112.00% 19.51% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 171.69 155.16 182.15 190.33 195.58 185.76 206.20 -11.50%
EPS 11.64 8.00 42.89 50.63 68.80 119.84 16.00 -19.12%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.88 1.13 1.09 1.07 0.82 6.40%
Adjusted Per Share Value based on latest NOSH - 362,577
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 74.86 67.75 79.47 83.04 85.34 81.04 80.49 -4.72%
EPS 5.08 3.49 18.71 22.09 30.02 52.28 6.25 -12.91%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
NAPS 0.3924 0.393 0.3839 0.493 0.4756 0.4668 0.3201 14.55%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.98 0.75 0.67 0.77 0.87 0.88 1.39 -
P/RPS 0.57 0.48 0.37 0.40 0.44 0.47 0.67 -10.22%
P/EPS 8.42 9.38 1.56 1.52 1.26 0.73 8.69 -2.08%
EY 11.88 10.67 64.01 65.75 79.08 136.18 11.51 2.13%
DY 0.00 0.00 5.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.83 0.76 0.68 0.80 0.82 1.70 -25.66%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 07/08/09 28/04/09 26/05/09 06/11/08 01/08/08 28/05/08 28/02/08 -
Price 1.07 0.88 1.00 0.61 0.88 0.94 1.00 -
P/RPS 0.62 0.57 0.55 0.32 0.45 0.51 0.48 18.62%
P/EPS 9.19 11.00 2.33 1.20 1.28 0.78 6.25 29.33%
EY 10.88 9.09 42.89 82.99 78.18 127.49 16.00 -22.68%
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.98 1.14 0.54 0.81 0.88 1.22 -1.64%

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