[EDGENTA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 33.63%
YoY- 66.11%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 186,463 168,564 170,435 176,603 165,991 156,646 151,327 14.94%
PBT 32,054 26,817 19,216 29,780 26,925 23,505 17,026 52.52%
Tax -9,162 87,977 -4,291 -6,501 -8,314 -6,804 -892 373.18%
NP 22,892 114,794 14,925 23,279 18,611 16,701 16,134 26.29%
-
NP to SH 16,144 108,745 11,543 16,832 12,596 10,991 13,107 14.91%
-
Tax Rate 28.58% -328.06% 22.33% 21.83% 30.88% 28.95% 5.24% -
Total Cost 163,571 53,770 155,510 153,324 147,380 139,945 135,193 13.55%
-
Net Worth 395,437 388,375 278,389 296,243 268,068 270,319 252,964 34.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 395,437 388,375 278,389 296,243 268,068 270,319 252,964 34.72%
NOSH 362,786 362,967 339,499 336,640 322,974 297,054 287,460 16.80%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.28% 68.10% 8.76% 13.18% 11.21% 10.66% 10.66% -
ROE 4.08% 28.00% 4.15% 5.68% 4.70% 4.07% 5.18% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 51.40 46.44 50.20 52.46 51.39 52.73 52.64 -1.57%
EPS 4.45 29.96 3.40 4.98 3.88 3.69 4.40 0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 0.82 0.88 0.83 0.91 0.88 15.35%
Adjusted Per Share Value based on latest NOSH - 336,640
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.42 20.27 20.49 21.24 19.96 18.84 18.20 14.92%
EPS 1.94 13.08 1.39 2.02 1.51 1.32 1.58 14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4755 0.467 0.3348 0.3562 0.3223 0.325 0.3042 34.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.87 0.88 1.39 1.46 1.44 0.95 0.58 -
P/RPS 1.69 1.89 2.77 2.78 2.80 1.80 1.10 33.18%
P/EPS 19.55 2.94 40.88 29.20 36.92 25.68 12.72 33.21%
EY 5.11 34.05 2.45 3.42 2.71 3.89 7.86 -24.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 1.70 1.66 1.73 1.04 0.66 13.69%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 01/08/08 28/05/08 28/02/08 15/11/07 27/08/07 24/05/07 28/02/07 -
Price 0.88 0.94 1.00 1.29 1.46 1.35 0.74 -
P/RPS 1.71 2.02 1.99 2.46 2.84 2.56 1.41 13.73%
P/EPS 19.78 3.14 29.41 25.80 37.44 36.49 16.23 14.11%
EY 5.06 31.87 3.40 3.88 2.67 2.74 6.16 -12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 1.22 1.47 1.76 1.48 0.84 -2.39%

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