[EDGENTA] YoY TTM 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- 16.3%
YoY- 50.34%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 856,211 638,298 681,593 642,637 521,828 572,493 580,170 6.69%
PBT 150,218 97,817 102,757 96,090 64,526 473,161 -433,247 -
Tax -34,226 -28,435 72,629 -25,910 -22,895 -31,817 -2,906 50.80%
NP 115,992 69,382 175,386 70,180 41,631 441,344 -436,153 -
-
NP to SH 89,809 54,217 149,716 42,652 28,370 441,344 -436,153 -
-
Tax Rate 22.78% 29.07% -70.68% 26.96% 35.48% 6.72% - -
Total Cost 740,219 568,916 506,207 572,457 480,197 131,149 1,016,323 -5.14%
-
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 21,774 14,522 10,184 - - - - -
Div Payout % 24.25% 26.79% 6.80% - - - - -
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 13.55% 10.87% 25.73% 10.92% 7.98% 77.09% -75.18% -
ROE 22.32% 16.58% 38.55% 15.78% 12.13% 223.02% 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 236.15 175.69 187.78 216.34 187.37 240.11 266.90 -2.01%
EPS 24.77 14.92 41.25 14.36 10.19 185.11 -200.65 -
DPS 6.00 4.00 2.81 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 102.91 76.72 81.92 77.24 62.72 68.81 69.73 6.69%
EPS 10.79 6.52 17.99 5.13 3.41 53.04 -52.42 -
DPS 2.62 1.75 1.22 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 1.01 0.43 0.47 0.44 0.22 0.24 0.13 40.71%
P/EPS 9.61 5.03 2.13 6.62 4.02 0.31 -0.17 -
EY 10.41 19.90 46.87 15.11 24.85 319.15 -573.27 -
DY 2.52 5.33 3.19 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 0.96 0.50 0.50 0.62 0.33 0.21 0.12 41.39%
P/EPS 9.12 5.90 2.28 9.40 5.99 0.27 -0.15 -
EY 10.96 16.96 43.88 10.64 16.70 370.21 -647.24 -
DY 2.65 4.55 2.99 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