[EDGENTA] YoY 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 230,694 197,802 163,153 176,603 178,332 118,494 169,704 5.24%
PBT 41,640 34,145 22,857 29,780 34,829 20,013 439,379 -32.46%
Tax -5,887 -8,676 -7,743 -6,501 -10,658 -3,697 -10,991 -9.87%
NP 35,753 25,469 15,114 23,279 24,171 16,316 428,388 -33.88%
-
NP to SH 29,014 18,999 12,944 16,832 10,133 15,330 428,388 -36.14%
-
Tax Rate 14.14% 25.41% 33.88% 21.83% 30.60% 18.47% 2.50% -
Total Cost 194,941 172,333 148,039 153,324 154,161 102,178 -258,684 -
-
Net Worth 443,017 348,738 409,712 296,243 246,087 215,114 175,586 16.66%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 443,017 348,738 409,712 296,243 246,087 215,114 175,586 16.66%
NOSH 363,128 363,269 362,577 336,640 289,514 247,258 211,549 9.41%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.50% 12.88% 9.26% 13.18% 13.55% 13.77% 252.43% -
ROE 6.55% 5.45% 3.16% 5.68% 4.12% 7.13% 243.98% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 63.53 54.45 45.00 52.46 61.60 47.92 80.22 -3.81%
EPS 7.99 5.23 3.57 4.98 3.50 6.20 202.50 -41.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.96 1.13 0.88 0.85 0.87 0.83 6.62%
Adjusted Per Share Value based on latest NOSH - 336,640
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 27.73 23.77 19.61 21.23 21.43 14.24 20.40 5.24%
EPS 3.49 2.28 1.56 2.02 1.22 1.84 51.49 -36.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5325 0.4191 0.4924 0.356 0.2958 0.2585 0.211 16.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.22 1.06 0.77 1.46 0.62 0.50 0.66 -
P/RPS 5.07 1.95 1.71 2.78 1.01 1.04 0.82 35.45%
P/EPS 40.30 20.27 21.57 29.20 17.71 8.06 0.33 122.65%
EY 2.48 4.93 4.64 3.42 5.65 12.40 306.82 -55.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 1.10 0.68 1.66 0.73 0.57 0.80 22.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 04/11/09 06/11/08 15/11/07 23/11/06 28/11/05 29/11/04 -
Price 2.75 1.13 0.61 1.29 0.62 0.37 0.57 -
P/RPS 4.33 2.08 1.36 2.46 1.01 0.77 0.71 35.14%
P/EPS 34.42 21.61 17.09 25.80 17.71 5.97 0.28 122.90%
EY 2.91 4.63 5.85 3.88 5.65 16.76 355.26 -55.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.18 0.54 1.47 0.73 0.43 0.69 21.76%

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