[EDGENTA] YoY Cumulative 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- 71.36%
YoY- 71.51%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 684,897 509,219 518,180 499,240 468,903 356,695 461,197 6.80%
PBT 109,952 74,592 81,728 80,210 70,159 43,880 449,104 -20.89%
Tax -15,570 -21,529 71,072 -21,619 -24,047 -13,634 -30,720 -10.70%
NP 94,382 53,063 152,800 58,591 46,112 30,246 418,384 -21.96%
-
NP to SH 75,874 40,112 137,833 40,419 23,567 22,776 418,384 -24.75%
-
Tax Rate 14.16% 28.86% -86.96% 26.95% 34.28% 31.07% 6.84% -
Total Cost 590,515 456,156 365,380 440,649 422,791 326,449 42,813 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 363,033 363,004 363,004 320,785 294,587 244,903 210,560 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 17.13% 11.51% 33.60% 14.32% 9.41% 10.69% 239.40% -
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 188.66 140.28 142.75 155.63 159.17 145.65 219.03 -2.45%
EPS 20.90 11.05 37.97 12.62 8.00 9.30 198.70 -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 82.36 61.23 62.31 60.03 56.38 42.89 55.46 6.80%
EPS 9.12 4.82 16.57 4.86 2.83 2.74 50.31 -24.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5326 0.419 0.4932 0.3394 0.3011 0.2562 0.2101 16.76%
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 1.71 0.76 0.54 0.94 0.39 0.34 0.30 33.63%
P/EPS 15.41 9.59 2.03 11.59 7.75 5.38 0.33 89.70%
EY 6.49 10.42 49.31 8.63 12.90 18.60 301.06 -47.22%
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 1.46 0.81 0.43 0.83 0.39 0.25 0.26 33.30%
P/EPS 13.16 10.23 1.61 10.24 7.75 3.98 0.29 88.80%
EY 7.60 9.78 62.25 9.77 12.90 25.14 348.60 -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