[EDGENTA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.3%
YoY- 75.58%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 908,406 622,834 710,054 645,274 581,142 476,402 582,984 7.66%
PBT 136,624 80,894 117,742 100,860 70,660 47,734 19,448 38.37%
Tax -19,366 -25,706 157,630 -30,236 -26,778 -32,842 -39,456 -11.17%
NP 117,258 55,188 275,372 70,624 43,882 14,892 -20,008 -
-
NP to SH 93,720 42,226 249,778 47,174 26,868 14,892 -20,008 -
-
Tax Rate 14.17% 31.78% -133.88% 29.98% 37.90% 68.80% 202.88% -
Total Cost 791,148 567,646 434,682 574,650 537,260 461,510 602,992 4.62%
-
Net Worth 421,050 326,489 395,723 257,594 246,289 194,556 -446,011 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 421,050 326,489 395,723 257,594 246,289 194,556 -446,011 -
NOSH 362,974 362,766 363,049 310,355 279,874 240,193 208,416 9.68%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.91% 8.86% 38.78% 10.94% 7.55% 3.13% -3.43% -
ROE 22.26% 12.93% 63.12% 18.31% 10.91% 7.65% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 250.27 171.69 195.58 207.91 207.64 198.34 279.72 -1.83%
EPS 25.82 11.64 68.80 15.16 9.60 6.20 -9.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 0.90 1.09 0.83 0.88 0.81 -2.14 -
Adjusted Per Share Value based on latest NOSH - 322,974
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 109.18 74.86 85.34 77.55 69.85 57.26 70.07 7.66%
EPS 11.26 5.08 30.02 5.67 3.23 1.79 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5061 0.3924 0.4756 0.3096 0.296 0.2338 -0.5361 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.67 0.98 0.87 1.44 0.63 0.52 0.31 -
P/RPS 1.07 0.57 0.44 0.69 0.30 0.26 0.11 46.07%
P/EPS 10.34 8.42 1.26 9.47 6.56 8.39 -3.23 -
EY 9.67 11.88 79.08 10.56 15.24 11.92 -30.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 1.09 0.80 1.73 0.72 0.64 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 05/08/10 07/08/09 01/08/08 27/08/07 28/08/06 15/08/05 16/08/04 -
Price 2.79 1.07 0.88 1.46 0.56 0.55 0.37 -
P/RPS 1.11 0.62 0.45 0.70 0.27 0.28 0.13 42.94%
P/EPS 10.81 9.19 1.28 9.61 5.83 8.87 -3.85 -
EY 9.25 10.88 78.18 10.41 17.14 11.27 -25.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.19 0.81 1.76 0.64 0.68 0.00 -

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