[EDGENTA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.56%
YoY- 41.69%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 518,180 355,027 168,564 669,675 499,240 322,637 156,646 121.52%
PBT 81,728 58,871 26,817 99,445 80,210 50,430 23,505 128.99%
Tax 71,072 78,815 87,977 -25,393 -21,619 -15,118 -6,804 -
NP 152,800 137,686 114,794 74,052 58,591 35,312 16,701 335.68%
-
NP to SH 137,833 124,889 108,745 51,962 40,419 23,587 10,991 437.29%
-
Tax Rate -86.96% -133.88% -328.06% 25.53% 26.95% 29.98% 28.95% -
Total Cost 365,380 217,341 53,770 595,623 440,649 287,325 139,945 89.27%
-
Net Worth 410,195 395,723 388,375 266,305 282,291 257,594 270,319 31.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 410,195 395,723 388,375 266,305 282,291 257,594 270,319 31.95%
NOSH 363,004 363,049 362,967 324,762 320,785 310,355 297,054 14.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 29.49% 38.78% 68.10% 11.06% 11.74% 10.94% 10.66% -
ROE 33.60% 31.56% 28.00% 19.51% 14.32% 9.16% 4.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 142.75 97.79 46.44 206.20 155.63 103.96 52.73 93.89%
EPS 37.97 34.40 29.96 16.00 12.62 7.58 3.69 371.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.09 1.07 0.82 0.88 0.83 0.91 15.48%
Adjusted Per Share Value based on latest NOSH - 339,499
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 62.31 42.69 20.27 80.53 60.03 38.80 18.84 121.49%
EPS 16.57 15.02 13.08 6.25 4.86 2.84 1.32 437.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4932 0.4758 0.467 0.3202 0.3394 0.3097 0.325 31.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.77 0.87 0.88 1.39 1.46 1.44 0.95 -
P/RPS 0.54 0.89 1.89 0.67 0.94 1.39 1.80 -55.08%
P/EPS 2.03 2.53 2.94 8.69 11.59 18.95 25.68 -81.49%
EY 49.31 39.54 34.05 11.51 8.63 5.28 3.89 441.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.82 1.70 1.66 1.73 1.04 -24.60%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 01/08/08 28/05/08 28/02/08 15/11/07 27/08/07 24/05/07 -
Price 0.61 0.88 0.94 1.00 1.29 1.46 1.35 -
P/RPS 0.43 0.90 2.02 0.48 0.83 1.40 2.56 -69.45%
P/EPS 1.61 2.56 3.14 6.25 10.24 19.21 36.49 -87.44%
EY 62.25 39.09 31.87 16.00 9.77 5.21 2.74 697.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.81 0.88 1.22 1.47 1.76 1.48 -48.84%

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