[EDGENTA] YoY Annualized 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- 19.88%
YoY- 119.25%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 735,948 563,704 674,256 626,584 536,956 458,608 606,224 3.28%
PBT 95,492 56,268 107,268 94,020 58,400 58,576 43,048 14.19%
Tax -18,900 -19,212 351,908 -27,216 -23,332 -31,872 -50,004 -14.96%
NP 76,592 37,056 459,176 66,804 35,068 26,704 -6,956 -
-
NP to SH 57,576 29,064 434,980 43,964 20,052 26,704 -6,956 -
-
Tax Rate 19.79% 34.14% -328.06% 28.95% 39.95% 54.41% 116.16% -
Total Cost 659,356 526,648 215,080 559,780 501,888 431,904 613,180 1.21%
-
Net Worth 402,451 326,969 388,375 270,319 233,939 197,895 -456,487 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 402,451 326,969 388,375 270,319 233,939 197,895 -456,487 -
NOSH 362,569 363,300 362,967 297,054 278,500 238,428 217,374 8.89%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.41% 6.57% 68.10% 10.66% 6.53% 5.82% -1.15% -
ROE 14.31% 8.89% 112.00% 16.26% 8.57% 13.49% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 202.98 155.16 185.76 210.93 192.80 192.35 278.88 -5.15%
EPS 15.88 8.00 119.84 14.76 7.20 11.20 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.90 1.07 0.91 0.84 0.83 -2.10 -
Adjusted Per Share Value based on latest NOSH - 297,054
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 88.45 67.75 81.04 75.31 64.54 55.12 72.86 3.28%
EPS 6.92 3.49 52.28 5.28 2.41 3.21 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4837 0.393 0.4668 0.3249 0.2812 0.2378 -0.5486 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.38 0.75 0.88 0.95 0.41 0.58 0.35 -
P/RPS 1.17 0.48 0.47 0.45 0.21 0.30 0.13 44.20%
P/EPS 14.99 9.38 0.73 6.42 5.69 5.18 -10.94 -
EY 6.67 10.67 136.18 15.58 17.56 19.31 -9.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 0.83 0.82 1.04 0.49 0.70 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 05/05/10 28/04/09 28/05/08 24/05/07 25/05/06 31/05/05 25/05/04 -
Price 2.26 0.88 0.94 1.35 0.61 0.50 0.31 -
P/RPS 1.11 0.57 0.51 0.64 0.32 0.26 0.11 46.97%
P/EPS 14.23 11.00 0.78 9.12 8.47 4.46 -9.69 -
EY 7.03 9.09 127.49 10.96 11.80 22.40 -10.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 0.98 0.88 1.48 0.73 0.60 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