[EDGENTA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.58%
YoY- 41.69%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 690,906 710,054 674,256 669,675 665,653 645,274 626,584 6.71%
PBT 108,970 117,742 107,268 99,445 106,946 100,860 94,020 10.30%
Tax 94,762 157,630 351,908 -25,393 -28,825 -30,236 -27,216 -
NP 203,733 275,372 459,176 74,052 78,121 70,624 66,804 109.87%
-
NP to SH 183,777 249,778 434,980 51,962 53,892 47,174 43,964 158.81%
-
Tax Rate -86.96% -133.88% -328.06% 25.53% 26.95% 29.98% 28.95% -
Total Cost 487,173 434,682 215,080 595,623 587,532 574,650 559,780 -8.82%
-
Net Worth 410,195 395,723 388,375 266,305 282,291 257,594 270,319 31.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 410,195 395,723 388,375 266,305 282,291 257,594 270,319 31.95%
NOSH 363,005 363,049 362,967 324,762 320,785 310,355 297,054 14.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 29.49% 38.78% 68.10% 11.06% 11.74% 10.94% 10.66% -
ROE 44.80% 63.12% 112.00% 19.51% 19.09% 18.31% 16.26% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 190.33 195.58 185.76 206.20 207.51 207.91 210.93 -6.60%
EPS 50.63 68.80 119.84 16.00 16.83 15.16 14.76 126.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.09 1.07 0.82 0.88 0.83 0.91 15.48%
Adjusted Per Share Value based on latest NOSH - 339,499
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.04 85.34 81.04 80.49 80.00 77.55 75.31 6.71%
EPS 22.09 30.02 52.28 6.25 6.48 5.67 5.28 158.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.493 0.4756 0.4668 0.3201 0.3393 0.3096 0.3249 31.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.77 0.87 0.88 1.39 1.46 1.44 0.95 -
P/RPS 0.40 0.44 0.47 0.67 0.70 0.69 0.45 -7.53%
P/EPS 1.52 1.26 0.73 8.69 8.69 9.47 6.42 -61.62%
EY 65.75 79.08 136.18 11.51 11.51 10.56 15.58 160.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.82 1.70 1.66 1.73 1.04 -24.60%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 01/08/08 28/05/08 28/02/08 15/11/07 27/08/07 24/05/07 -
Price 0.61 0.88 0.94 1.00 1.29 1.46 1.35 -
P/RPS 0.32 0.45 0.51 0.48 0.62 0.70 0.64 -36.92%
P/EPS 1.20 1.28 0.78 6.25 7.68 9.61 9.12 -74.03%
EY 82.99 78.18 127.49 16.00 13.02 10.41 10.96 284.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.81 0.88 1.22 1.47 1.76 1.48 -48.84%

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