[EDGENTA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -59.32%
YoY- -93.32%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 303,931 197,802 170,491 140,926 147,756 163,153 186,463 38.37%
PBT 65,820 34,145 26,380 14,067 28,839 22,857 32,054 61.34%
Tax -12,775 -8,676 -8,050 -4,803 -6,727 -7,743 -9,162 24.73%
NP 53,045 25,469 18,330 9,264 22,112 15,114 22,892 74.84%
-
NP to SH 42,569 18,999 13,847 7,266 17,863 12,944 16,144 90.52%
-
Tax Rate 19.41% 25.41% 30.52% 34.14% 23.33% 33.88% 28.58% -
Total Cost 250,886 172,333 152,161 131,662 125,644 148,039 163,571 32.89%
-
Net Worth 388,310 348,738 327,094 326,969 312,239 409,712 395,437 -1.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 21,774 - - - 14,522 - - -
Div Payout % 51.15% - - - 81.30% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 388,310 348,738 327,094 326,969 312,239 409,712 395,437 -1.20%
NOSH 362,907 363,269 363,438 363,300 363,069 362,577 362,786 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 17.45% 12.88% 10.75% 6.57% 14.97% 9.26% 12.28% -
ROE 10.96% 5.45% 4.23% 2.22% 5.72% 3.16% 4.08% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 83.75 54.45 46.91 38.79 40.70 45.00 51.40 38.34%
EPS 11.73 5.23 3.81 2.00 4.92 3.57 4.45 90.48%
DPS 6.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.07 0.96 0.90 0.90 0.86 1.13 1.09 -1.22%
Adjusted Per Share Value based on latest NOSH - 363,300
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 36.53 23.77 20.49 16.94 17.76 19.61 22.41 38.38%
EPS 5.12 2.28 1.66 0.87 2.15 1.56 1.94 90.63%
DPS 2.62 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.4667 0.4191 0.3931 0.393 0.3753 0.4924 0.4753 -1.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.61 1.06 0.98 0.75 0.67 0.77 0.87 -
P/RPS 1.92 1.95 2.09 1.93 1.65 1.71 1.69 8.85%
P/EPS 13.73 20.27 25.72 37.50 13.62 21.57 19.55 -20.93%
EY 7.29 4.93 3.89 2.67 7.34 4.64 5.11 26.64%
DY 3.73 0.00 0.00 0.00 5.97 0.00 0.00 -
P/NAPS 1.50 1.10 1.09 0.83 0.78 0.68 0.80 51.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 04/11/09 07/08/09 28/04/09 26/05/09 06/11/08 01/08/08 -
Price 1.66 1.13 1.07 0.88 1.00 0.61 0.88 -
P/RPS 1.98 2.08 2.28 2.27 2.46 1.36 1.71 10.23%
P/EPS 14.15 21.61 28.08 44.00 20.33 17.09 19.78 -19.96%
EY 7.07 4.63 3.56 2.27 4.92 5.85 5.06 24.90%
DY 3.61 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 1.55 1.18 1.19 0.98 1.16 0.54 0.81 53.95%

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