[EDGENTA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -22.13%
YoY- -4.72%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 925,338 769,216 792,752 888,846 913,196 908,406 735,948 16.47%
PBT 32,009 108,836 102,544 129,160 146,602 136,624 95,492 -51.71%
Tax -30,705 -29,844 -26,696 -25,828 -20,760 -19,366 -18,900 38.15%
NP 1,304 78,992 75,848 103,332 125,842 117,258 76,592 -93.36%
-
NP to SH 5,049 61,312 56,616 78,780 101,165 93,720 57,576 -80.23%
-
Tax Rate 95.93% 27.42% 26.03% 20.00% 14.16% 14.17% 19.79% -
Total Cost 924,034 690,224 716,904 785,514 787,353 791,148 659,356 25.20%
-
Net Worth 429,678 457,119 460,912 450,171 442,900 421,050 402,451 4.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 29,043 - - - -
Div Payout % - - - 36.87% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 429,678 457,119 460,912 450,171 442,900 421,050 402,451 4.45%
NOSH 364,134 362,792 362,923 363,041 363,033 362,974 362,569 0.28%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.14% 10.27% 9.57% 11.63% 13.78% 12.91% 10.41% -
ROE 1.18% 13.41% 12.28% 17.50% 22.84% 22.26% 14.31% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 254.12 212.03 218.44 244.83 251.55 250.27 202.98 16.14%
EPS 1.39 16.90 15.60 21.70 27.87 25.82 15.88 -80.25%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.18 1.26 1.27 1.24 1.22 1.16 1.11 4.15%
Adjusted Per Share Value based on latest NOSH - 363,249
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 111.27 92.50 95.33 106.88 109.81 109.23 88.50 16.47%
EPS 0.61 7.37 6.81 9.47 12.16 11.27 6.92 -80.16%
DPS 0.00 0.00 0.00 3.49 0.00 0.00 0.00 -
NAPS 0.5167 0.5497 0.5542 0.5413 0.5326 0.5063 0.4839 4.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.35 2.09 2.12 2.54 3.22 2.67 2.38 -
P/RPS 0.53 0.99 0.97 1.04 1.28 1.07 1.17 -40.98%
P/EPS 97.36 12.37 13.59 11.71 11.56 10.34 14.99 247.71%
EY 1.03 8.09 7.36 8.54 8.65 9.67 6.67 -71.18%
DY 0.00 0.00 0.00 3.15 0.00 0.00 0.00 -
P/NAPS 1.14 1.66 1.67 2.05 2.64 2.30 2.14 -34.26%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 23/08/11 06/05/11 25/02/11 16/11/10 05/08/10 05/05/10 -
Price 1.50 1.79 2.08 2.06 2.75 2.79 2.26 -
P/RPS 0.59 0.84 0.95 0.84 1.09 1.11 1.11 -34.35%
P/EPS 108.17 10.59 13.33 9.49 9.87 10.81 14.23 286.12%
EY 0.92 9.44 7.50 10.53 10.13 9.25 7.03 -74.19%
DY 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
P/NAPS 1.27 1.42 1.64 1.66 2.25 2.41 2.04 -27.06%

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