[EDGENTA] YoY Annualized 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- 14.24%
YoY- 71.51%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized 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 913,196 678,958 690,906 665,653 625,204 475,593 614,929 6.80%
PBT 146,602 99,456 108,970 106,946 93,545 58,506 598,805 -20.89%
Tax -20,760 -28,705 94,762 -28,825 -32,062 -18,178 -40,960 -10.70%
NP 125,842 70,750 203,733 78,121 61,482 40,328 557,845 -21.96%
-
NP to SH 101,165 53,482 183,777 53,892 31,422 30,368 557,845 -24.75%
-
Tax Rate 14.16% 28.86% -86.96% 26.95% 34.27% 31.07% 6.84% -
Total Cost 787,353 608,208 487,173 587,532 563,721 435,265 57,084 54.83%
-
Net Worth 442,900 348,484 410,195 282,291 250,399 213,065 174,765 16.75%
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 442,900 348,484 410,195 282,291 250,399 213,065 174,765 16.75%
NOSH 363,033 363,004 363,005 320,785 294,587 244,903 210,560 9.49%
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 13.78% 10.42% 29.49% 11.74% 9.83% 8.48% 90.72% -
ROE 22.84% 15.35% 44.80% 19.09% 12.55% 14.25% 319.20% -
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 251.55 187.04 190.33 207.51 212.23 194.20 292.04 -2.45%
EPS 27.87 14.73 50.63 16.83 10.67 12.40 264.93 -31.28%
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 109.75 81.60 83.04 80.00 75.14 57.16 73.91 6.80%
EPS 12.16 6.43 22.09 6.48 3.78 3.65 67.05 -24.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5323 0.4188 0.493 0.3393 0.3009 0.2561 0.21 16.75%
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 1.28 0.57 0.40 0.70 0.29 0.26 0.23 33.10%
P/EPS 11.56 7.19 1.52 8.69 5.81 4.03 0.25 89.39%
EY 8.65 13.90 65.75 11.51 17.20 24.80 401.41 -47.23%
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 1.09 0.60 0.32 0.62 0.29 0.19 0.20 32.64%
P/EPS 9.87 7.67 1.20 7.68 5.81 2.98 0.22 88.44%
EY 10.13 13.04 82.99 13.02 17.20 33.51 464.80 -47.13%
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