[EDGENTA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 737.11%
YoY- 889.4%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 661,224 690,906 710,054 674,256 669,675 665,653 645,274 1.63%
PBT 111,525 108,970 117,742 107,268 99,445 106,946 100,860 6.89%
Tax 63,387 94,762 157,630 351,908 -25,393 -28,825 -30,236 -
NP 174,912 203,733 275,372 459,176 74,052 78,121 70,624 82.55%
-
NP to SH 155,696 183,777 249,778 434,980 51,962 53,892 47,174 120.87%
-
Tax Rate -56.84% -86.96% -133.88% -328.06% 25.53% 26.95% 29.98% -
Total Cost 486,312 487,173 434,682 215,080 595,623 587,532 574,650 -10.48%
-
Net Worth 319,450 410,195 395,723 388,375 266,305 282,291 257,594 15.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 14,520 - - - - - - -
Div Payout % 9.33% - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 319,450 410,195 395,723 388,375 266,305 282,291 257,594 15.35%
NOSH 363,012 363,005 363,049 362,967 324,762 320,785 310,355 10.96%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 26.45% 29.49% 38.78% 68.10% 11.06% 11.74% 10.94% -
ROE 48.74% 44.80% 63.12% 112.00% 19.51% 19.09% 18.31% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 182.15 190.33 195.58 185.76 206.20 207.51 207.91 -8.40%
EPS 42.89 50.63 68.80 119.84 16.00 16.83 15.16 99.40%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.13 1.09 1.07 0.82 0.88 0.83 3.95%
Adjusted Per Share Value based on latest NOSH - 362,967
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 79.51 83.08 85.38 81.08 80.53 80.04 77.59 1.63%
EPS 18.72 22.10 30.03 52.30 6.25 6.48 5.67 120.92%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3841 0.4932 0.4758 0.467 0.3202 0.3394 0.3097 15.35%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.67 0.77 0.87 0.88 1.39 1.46 1.44 -
P/RPS 0.37 0.40 0.44 0.47 0.67 0.70 0.69 -33.87%
P/EPS 1.56 1.52 1.26 0.73 8.69 8.69 9.47 -69.78%
EY 64.01 65.75 79.08 136.18 11.51 11.51 10.56 230.63%
DY 5.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.68 0.80 0.82 1.70 1.66 1.73 -42.06%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/05/09 06/11/08 01/08/08 28/05/08 28/02/08 15/11/07 27/08/07 -
Price 1.00 0.61 0.88 0.94 1.00 1.29 1.46 -
P/RPS 0.55 0.32 0.45 0.51 0.48 0.62 0.70 -14.78%
P/EPS 2.33 1.20 1.28 0.78 6.25 7.68 9.61 -60.95%
EY 42.89 82.99 78.18 127.49 16.00 13.02 10.41 155.90%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.54 0.81 0.88 1.22 1.47 1.76 -25.03%

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