[EDGENTA] YoY Annualized 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- 7.94%
YoY- 89.16%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 656,968 831,645 925,338 913,196 678,958 690,906 665,653 -0.21%
PBT 89,477 148,778 32,009 146,602 99,456 108,970 106,946 -2.92%
Tax -27,132 -47,992 -30,705 -20,760 -28,705 94,762 -28,825 -1.00%
NP 62,345 100,786 1,304 125,842 70,750 203,733 78,121 -3.68%
-
NP to SH 44,465 73,061 5,049 101,165 53,482 183,777 53,892 -3.15%
-
Tax Rate 30.32% 32.26% 95.93% 14.16% 28.86% -86.96% 26.95% -
Total Cost 594,622 730,858 924,034 787,353 608,208 487,173 587,532 0.19%
-
Net Worth 526,181 522,557 429,678 442,900 348,484 410,195 282,291 10.92%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 96,769 - - - - - -
Div Payout % - 132.45% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 526,181 522,557 429,678 442,900 348,484 410,195 282,291 10.92%
NOSH 362,883 363,191 364,134 363,033 363,004 363,005 320,785 2.07%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.49% 12.12% 0.14% 13.78% 10.42% 29.49% 11.74% -
ROE 8.45% 13.98% 1.18% 22.84% 15.35% 44.80% 19.09% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 181.04 229.17 254.12 251.55 187.04 190.33 207.51 -2.24%
EPS 12.25 20.13 1.39 27.87 14.73 50.63 16.83 -5.15%
DPS 0.00 26.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.18 1.22 0.96 1.13 0.88 8.67%
Adjusted Per Share Value based on latest NOSH - 363,128
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 78.96 99.95 111.21 109.75 81.60 83.04 80.00 -0.21%
EPS 5.34 8.78 0.61 12.16 6.43 22.09 6.48 -3.17%
DPS 0.00 11.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6324 0.628 0.5164 0.5323 0.4188 0.493 0.3393 10.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.55 1.28 1.35 3.22 1.06 0.77 1.46 -
P/RPS 1.41 0.56 0.53 1.28 0.57 0.40 0.70 12.36%
P/EPS 20.81 6.36 97.36 11.56 7.19 1.52 8.69 15.65%
EY 4.81 15.73 1.03 8.65 13.90 65.75 11.51 -13.52%
DY 0.00 20.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.89 1.14 2.64 1.10 0.68 1.66 0.97%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 19/11/12 30/11/11 16/11/10 04/11/09 06/11/08 15/11/07 -
Price 2.51 1.38 1.50 2.75 1.13 0.61 1.29 -
P/RPS 1.39 0.60 0.59 1.09 0.60 0.32 0.62 14.38%
P/EPS 20.48 6.85 108.17 9.87 7.67 1.20 7.68 17.74%
EY 4.88 14.59 0.92 10.13 13.04 82.99 13.02 -15.07%
DY 0.00 19.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.96 1.27 2.25 1.18 0.54 1.47 2.74%

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