[EDGENTA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
07-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 45.29%
YoY- -83.09%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 735,948 805,282 678,958 622,834 563,704 661,224 690,906 4.30%
PBT 95,492 141,243 99,456 80,894 56,268 111,525 108,970 -8.43%
Tax -18,900 -35,135 -28,705 -25,706 -19,212 63,387 94,762 -
NP 76,592 106,108 70,750 55,188 37,056 174,912 203,733 -47.94%
-
NP to SH 57,576 82,681 53,482 42,226 29,064 155,696 183,777 -53.90%
-
Tax Rate 19.79% 24.88% 28.86% 31.78% 34.14% -56.84% -86.96% -
Total Cost 659,356 699,174 608,208 567,646 526,648 486,312 487,173 22.37%
-
Net Worth 402,451 388,361 348,484 326,489 326,969 319,450 410,195 -1.26%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 21,777 - - - 14,520 - -
Div Payout % - 26.34% - - - 9.33% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 402,451 388,361 348,484 326,489 326,969 319,450 410,195 -1.26%
NOSH 362,569 362,954 363,004 362,766 363,300 363,012 363,005 -0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.41% 13.18% 10.42% 8.86% 6.57% 26.45% 29.49% -
ROE 14.31% 21.29% 15.35% 12.93% 8.89% 48.74% 44.80% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 202.98 221.87 187.04 171.69 155.16 182.15 190.33 4.38%
EPS 15.88 22.78 14.73 11.64 8.00 42.89 50.63 -53.86%
DPS 0.00 6.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.11 1.07 0.96 0.90 0.90 0.88 1.13 -1.18%
Adjusted Per Share Value based on latest NOSH - 363,438
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 88.45 96.78 81.60 74.86 67.75 79.47 83.04 4.30%
EPS 6.92 9.94 6.43 5.08 3.49 18.71 22.09 -53.90%
DPS 0.00 2.62 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.4837 0.4668 0.4188 0.3924 0.393 0.3839 0.493 -1.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.38 1.61 1.06 0.98 0.75 0.67 0.77 -
P/RPS 1.17 0.73 0.57 0.57 0.48 0.37 0.40 104.66%
P/EPS 14.99 7.07 7.19 8.42 9.38 1.56 1.52 360.51%
EY 6.67 14.15 13.90 11.88 10.67 64.01 65.75 -78.27%
DY 0.00 3.73 0.00 0.00 0.00 5.97 0.00 -
P/NAPS 2.14 1.50 1.10 1.09 0.83 0.76 0.68 114.90%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 05/05/10 25/02/10 04/11/09 07/08/09 28/04/09 26/05/09 06/11/08 -
Price 2.26 1.66 1.13 1.07 0.88 1.00 0.61 -
P/RPS 1.11 0.75 0.60 0.62 0.57 0.55 0.32 129.32%
P/EPS 14.23 7.29 7.67 9.19 11.00 2.33 1.20 420.79%
EY 7.03 13.72 13.04 10.88 9.09 42.89 82.99 -80.74%
DY 0.00 3.61 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 2.04 1.55 1.18 1.19 0.98 1.14 0.54 142.75%

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