[EDGENTA] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -87.65%
YoY- -95.01%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,184,888 492,726 623,734 694,004 684,897 509,219 518,180 27.08%
PBT 198,263 67,108 111,584 24,007 109,952 74,592 81,728 15.90%
Tax -45,884 -20,349 -35,994 -23,029 -15,570 -21,529 71,072 -
NP 152,379 46,759 75,590 978 94,382 53,063 152,800 -0.04%
-
NP to SH 129,086 33,349 54,796 3,787 75,874 40,112 137,833 -1.08%
-
Tax Rate 23.14% 30.32% 32.26% 95.93% 14.16% 28.86% -86.96% -
Total Cost 2,032,509 445,967 548,144 693,026 590,515 456,156 365,380 33.09%
-
Net Worth 362,891 526,181 522,557 429,678 442,900 348,484 410,195 -2.02%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - 72,577 - - - - -
Div Payout % - - 132.45% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 362,891 526,181 522,557 429,678 442,900 348,484 410,195 -2.02%
NOSH 362,891 362,883 363,191 364,134 363,033 363,004 363,004 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.97% 9.49% 12.12% 0.14% 13.78% 10.42% 29.49% -
ROE 35.57% 6.34% 10.49% 0.88% 17.13% 11.51% 33.60% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 602.08 135.78 171.88 190.59 188.66 140.28 142.75 27.09%
EPS 15.87 9.19 15.10 1.04 20.90 11.05 37.97 -13.52%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.45 1.44 1.18 1.22 0.96 1.13 -2.01%
Adjusted Per Share Value based on latest NOSH - 363,094
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 262.73 59.25 75.00 83.45 82.36 61.23 62.31 27.08%
EPS 15.52 4.01 6.59 0.46 9.12 4.82 16.57 -1.08%
DPS 0.00 0.00 8.73 0.00 0.00 0.00 0.00 -
NAPS 0.4364 0.6327 0.6284 0.5167 0.5326 0.419 0.4932 -2.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.26 2.55 1.28 1.35 3.22 1.06 0.77 -
P/RPS 0.54 1.88 0.74 0.71 1.71 0.76 0.54 0.00%
P/EPS 9.16 27.75 8.48 129.81 15.41 9.59 2.03 28.53%
EY 10.91 3.60 11.80 0.77 6.49 10.42 49.31 -22.22%
DY 0.00 0.00 15.63 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 1.76 0.89 1.14 2.64 1.10 0.68 29.83%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 25/11/13 19/11/12 30/11/11 16/11/10 04/11/09 06/11/08 -
Price 2.94 2.51 1.38 1.50 2.75 1.13 0.61 -
P/RPS 0.49 1.85 0.80 0.79 1.46 0.81 0.43 2.19%
P/EPS 8.27 27.31 9.14 144.23 13.16 10.23 1.61 31.33%
EY 12.10 3.66 10.94 0.69 7.60 9.78 62.25 -23.88%
DY 0.00 0.00 14.49 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 1.73 0.96 1.27 2.25 1.18 0.54 32.61%

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