[EDGENTA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 61.92%
YoY- 89.16%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 384,608 198,188 888,846 684,897 454,203 183,987 805,282 -38.98%
PBT 54,418 25,636 129,160 109,952 68,312 23,873 141,243 -47.14%
Tax -14,922 -6,674 -25,828 -15,570 -9,683 -4,725 -35,135 -43.58%
NP 39,496 18,962 103,332 94,382 58,629 19,148 106,108 -48.34%
-
NP to SH 30,656 14,154 78,780 75,874 46,860 14,394 82,681 -48.48%
-
Tax Rate 27.42% 26.03% 20.00% 14.16% 14.17% 19.79% 24.88% -
Total Cost 345,112 179,226 785,514 590,515 395,574 164,839 699,174 -37.62%
-
Net Worth 457,119 460,912 450,171 442,900 421,050 402,451 388,361 11.51%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 29,043 - - - 21,777 -
Div Payout % - - 36.87% - - - 26.34% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 457,119 460,912 450,171 442,900 421,050 402,451 388,361 11.51%
NOSH 362,792 362,923 363,041 363,033 362,974 362,569 362,954 -0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.27% 9.57% 11.63% 13.78% 12.91% 10.41% 13.18% -
ROE 6.71% 3.07% 17.50% 17.13% 11.13% 3.58% 21.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 106.01 54.61 244.83 188.66 125.13 50.75 221.87 -38.96%
EPS 8.45 3.90 21.70 20.90 12.91 3.97 22.78 -48.46%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 1.26 1.27 1.24 1.22 1.16 1.11 1.07 11.54%
Adjusted Per Share Value based on latest NOSH - 363,128
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 46.23 23.82 106.83 82.32 54.59 22.11 96.78 -38.97%
EPS 3.68 1.70 9.47 9.12 5.63 1.73 9.94 -48.53%
DPS 0.00 0.00 3.49 0.00 0.00 0.00 2.62 -
NAPS 0.5494 0.554 0.5411 0.5323 0.5061 0.4837 0.4668 11.50%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.09 2.12 2.54 3.22 2.67 2.38 1.61 -
P/RPS 1.97 3.88 1.04 1.71 2.13 4.69 0.73 94.18%
P/EPS 24.73 54.36 11.71 15.41 20.68 59.95 7.07 130.95%
EY 4.04 1.84 8.54 6.49 4.84 1.67 14.15 -56.74%
DY 0.00 0.00 3.15 0.00 0.00 0.00 3.73 -
P/NAPS 1.66 1.67 2.05 2.64 2.30 2.14 1.50 7.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 06/05/11 25/02/11 16/11/10 05/08/10 05/05/10 25/02/10 -
Price 1.79 2.08 2.06 2.75 2.79 2.26 1.66 -
P/RPS 1.69 3.81 0.84 1.46 2.23 4.45 0.75 72.13%
P/EPS 21.18 53.33 9.49 13.16 21.61 56.93 7.29 104.00%
EY 4.72 1.88 10.53 7.60 4.63 1.76 13.72 -50.99%
DY 0.00 0.00 3.88 0.00 0.00 0.00 3.61 -
P/NAPS 1.42 1.64 1.66 2.25 2.41 2.04 1.55 -5.68%

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