[EDGENTA] QoQ Cumulative 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- 109.28%
YoY- 889.4%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 661,224 518,180 355,027 168,564 669,675 499,240 322,637 60.99%
PBT 111,525 81,728 58,871 26,817 99,445 80,210 50,430 69.33%
Tax 63,387 71,072 78,815 87,977 -25,393 -21,619 -15,118 -
NP 174,912 152,800 137,686 114,794 74,052 58,591 35,312 189.17%
-
NP to SH 155,696 137,833 124,889 108,745 51,962 40,419 23,587 249.88%
-
Tax Rate -56.84% -86.96% -133.88% -328.06% 25.53% 26.95% 29.98% -
Total Cost 486,312 365,380 217,341 53,770 595,623 440,649 287,325 41.79%
-
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 363,012 363,004 363,049 362,967 324,762 320,785 310,355 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% 33.60% 31.56% 28.00% 19.51% 14.32% 9.16% -
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 182.15 142.75 97.79 46.44 206.20 155.63 103.96 45.08%
EPS 42.89 37.97 34.40 29.96 16.00 12.62 7.58 215.87%
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 79.47 62.28 42.67 20.26 80.49 60.00 38.78 60.98%
EPS 18.71 16.57 15.01 13.07 6.25 4.86 2.83 250.24%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3839 0.493 0.4756 0.4668 0.3201 0.3393 0.3096 15.34%
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 0.54 0.89 1.89 0.67 0.94 1.39 -58.45%
P/EPS 1.56 2.03 2.53 2.94 8.69 11.59 18.95 -80.93%
EY 64.01 49.31 39.54 34.05 11.51 8.63 5.28 423.75%
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 0.43 0.90 2.02 0.48 0.83 1.40 -46.20%
P/EPS 2.33 1.61 2.56 3.14 6.25 10.24 19.21 -75.33%
EY 42.89 62.25 39.09 31.87 16.00 9.77 5.21 305.10%
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