[EDGENTA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 8.29%
YoY- -34.58%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 735,980 880,070 925,338 769,216 792,752 888,846 913,196 -13.38%
PBT 118,944 121,714 32,009 108,836 102,544 129,160 146,602 -12.99%
Tax -32,624 -48,499 -30,705 -29,844 -26,696 -25,828 -20,760 35.13%
NP 86,320 73,215 1,304 78,992 75,848 103,332 125,842 -22.20%
-
NP to SH 65,948 61,589 5,049 61,312 56,616 78,780 101,165 -24.79%
-
Tax Rate 27.43% 39.85% 95.93% 27.42% 26.03% 20.00% 14.16% -
Total Cost 649,660 806,855 924,034 690,224 716,904 785,514 787,353 -12.01%
-
Net Worth 504,778 486,373 429,678 457,119 460,912 450,171 442,900 9.10%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 29,037 - - - 29,043 - -
Div Payout % - 47.15% - - - 36.87% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 504,778 486,373 429,678 457,119 460,912 450,171 442,900 9.10%
NOSH 363,149 362,965 364,134 362,792 362,923 363,041 363,033 0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.73% 8.32% 0.14% 10.27% 9.57% 11.63% 13.78% -
ROE 13.06% 12.66% 1.18% 13.41% 12.28% 17.50% 22.84% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 202.67 242.47 254.12 212.03 218.44 244.83 251.55 -13.40%
EPS 18.16 16.97 1.39 16.90 15.60 21.70 27.87 -24.82%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.39 1.34 1.18 1.26 1.27 1.24 1.22 9.07%
Adjusted Per Share Value based on latest NOSH - 362,681
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 88.50 105.83 111.27 92.50 95.33 106.88 109.81 -13.38%
EPS 7.93 7.41 0.61 7.37 6.81 9.47 12.16 -24.77%
DPS 0.00 3.49 0.00 0.00 0.00 3.49 0.00 -
NAPS 0.607 0.5848 0.5167 0.5497 0.5542 0.5413 0.5326 9.09%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.64 1.79 1.35 2.09 2.12 2.54 3.22 -
P/RPS 0.81 0.74 0.53 0.99 0.97 1.04 1.28 -26.27%
P/EPS 9.03 10.55 97.36 12.37 13.59 11.71 11.56 -15.16%
EY 11.07 9.48 1.03 8.09 7.36 8.54 8.65 17.85%
DY 0.00 4.47 0.00 0.00 0.00 3.15 0.00 -
P/NAPS 1.18 1.34 1.14 1.66 1.67 2.05 2.64 -41.51%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 30/11/11 23/08/11 06/05/11 25/02/11 16/11/10 -
Price 1.31 1.71 1.50 1.79 2.08 2.06 2.75 -
P/RPS 0.65 0.71 0.59 0.84 0.95 0.84 1.09 -29.13%
P/EPS 7.21 10.08 108.17 10.59 13.33 9.49 9.87 -18.87%
EY 13.86 9.92 0.92 9.44 7.50 10.53 10.13 23.22%
DY 0.00 4.68 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 0.94 1.28 1.27 1.42 1.64 1.66 2.25 -44.08%

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