[EDGENTA] YoY 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- -262.82%
YoY- -192.61%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 788,793 167,252 221,750 309,396 230,694 197,802 163,153 30.01%
PBT 79,867 30,664 43,334 -30,411 41,640 34,145 22,857 23.17%
Tax -16,329 -8,223 -17,146 -8,107 -5,887 -8,676 -7,743 13.23%
NP 63,538 22,441 26,188 -38,518 35,753 25,469 15,114 27.02%
-
NP to SH 52,411 14,555 18,777 -26,869 29,014 18,999 12,944 26.23%
-
Tax Rate 20.45% 26.82% 39.57% - 14.14% 25.41% 33.88% -
Total Cost 725,255 144,811 195,562 347,914 194,941 172,333 148,039 30.30%
-
Net Worth 363,540 526,302 522,995 428,451 443,017 348,738 409,712 -1.97%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - 72,638 - - - - -
Div Payout % - - 386.85% - - - - -
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 363,540 526,302 522,995 428,451 443,017 348,738 409,712 -1.97%
NOSH 363,540 362,967 363,191 363,094 363,128 363,269 362,577 0.04%
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 8.06% 13.42% 11.81% -12.45% 15.50% 12.88% 9.26% -
ROE 14.42% 2.77% 3.59% -6.27% 6.55% 5.45% 3.16% -
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 216.98 46.08 61.06 85.21 63.53 54.45 45.00 29.96%
EPS 6.44 4.01 5.17 -7.40 7.99 5.23 3.57 10.32%
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 94.80 20.10 26.65 37.19 27.73 23.77 19.61 30.01%
EPS 6.30 1.75 2.26 -3.23 3.49 2.28 1.56 26.17%
DPS 0.00 0.00 8.73 0.00 0.00 0.00 0.00 -
NAPS 0.4369 0.6326 0.6286 0.5149 0.5325 0.4191 0.4924 -1.97%
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 1.50 5.53 2.10 1.58 5.07 1.95 1.71 -2.15%
P/EPS 22.61 63.59 24.76 -18.24 40.30 20.27 21.57 0.78%
EY 4.42 1.57 4.04 -5.48 2.48 4.93 4.64 -0.80%
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 1.35 5.45 2.26 1.76 4.33 2.08 1.36 -0.12%
P/EPS 20.39 62.59 26.69 -20.27 34.42 21.61 17.09 2.98%
EY 4.90 1.60 3.75 -4.93 2.91 4.63 5.85 -2.90%
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