[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -70.03%
YoY- 119.25%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 669,675 499,240 322,637 156,646 591,001 468,903 290,571 74.21%
PBT 99,445 80,210 50,430 23,505 96,232 70,159 35,330 98.97%
Tax -25,393 -21,619 -15,118 -6,804 -24,939 -24,047 -13,389 53.03%
NP 74,052 58,591 35,312 16,701 71,293 46,112 21,941 124.50%
-
NP to SH 51,962 40,419 23,587 10,991 36,674 23,567 13,434 145.80%
-
Tax Rate 25.53% 26.95% 29.98% 28.95% 25.92% 34.28% 37.90% -
Total Cost 595,623 440,649 287,325 139,945 519,708 422,791 268,630 69.79%
-
Net Worth 266,305 282,291 257,594 270,319 252,933 250,399 246,289 5.33%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 266,305 282,291 257,594 270,319 252,933 250,399 246,289 5.33%
NOSH 324,762 320,785 310,355 297,054 287,424 294,587 279,874 10.39%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.06% 11.74% 10.94% 10.66% 12.06% 9.83% 7.55% -
ROE 19.51% 14.32% 9.16% 4.07% 14.50% 9.41% 5.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 206.20 155.63 103.96 52.73 205.62 159.17 103.82 57.80%
EPS 16.00 12.62 7.58 3.69 12.80 8.00 4.80 122.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.88 0.83 0.91 0.88 0.85 0.88 -4.58%
Adjusted Per Share Value based on latest NOSH - 297,054
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 80.53 60.03 38.80 18.84 71.07 56.38 34.94 74.21%
EPS 6.25 4.86 2.84 1.32 4.41 2.83 1.62 145.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3202 0.3394 0.3097 0.325 0.3041 0.3011 0.2962 5.31%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.39 1.46 1.44 0.95 0.58 0.62 0.63 -
P/RPS 0.67 0.94 1.39 1.80 0.28 0.39 0.61 6.43%
P/EPS 8.69 11.59 18.95 25.68 4.55 7.75 13.12 -23.95%
EY 11.51 8.63 5.28 3.89 22.00 12.90 7.62 31.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.66 1.73 1.04 0.66 0.73 0.72 77.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 15/11/07 27/08/07 24/05/07 28/02/07 23/11/06 28/08/06 -
Price 1.00 1.29 1.46 1.35 0.74 0.62 0.56 -
P/RPS 0.48 0.83 1.40 2.56 0.36 0.39 0.54 -7.53%
P/EPS 6.25 10.24 19.21 36.49 5.80 7.75 11.67 -33.97%
EY 16.00 9.77 5.21 2.74 17.24 12.90 8.57 51.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.47 1.76 1.48 0.84 0.73 0.64 53.55%

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