[EDGENTA] QoQ Annualized 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- -91.76%
YoY- -95.01%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 803,968 735,980 880,070 925,338 769,216 792,752 888,846 -6.47%
PBT 136,500 118,944 121,714 32,009 108,836 102,544 129,160 3.75%
Tax -37,696 -32,624 -48,499 -30,705 -29,844 -26,696 -25,828 28.69%
NP 98,804 86,320 73,215 1,304 78,992 75,848 103,332 -2.94%
-
NP to SH 72,038 65,948 61,589 5,049 61,312 56,616 78,780 -5.79%
-
Tax Rate 27.62% 27.43% 39.85% 95.93% 27.42% 26.03% 20.00% -
Total Cost 705,164 649,660 806,855 924,034 690,224 716,904 785,514 -6.94%
-
Net Worth 501,070 504,778 486,373 429,678 457,119 460,912 450,171 7.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 29,037 - - - 29,043 -
Div Payout % - - 47.15% - - - 36.87% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 501,070 504,778 486,373 429,678 457,119 460,912 450,171 7.40%
NOSH 363,094 363,149 362,965 364,134 362,792 362,923 363,041 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.29% 11.73% 8.32% 0.14% 10.27% 9.57% 11.63% -
ROE 14.38% 13.06% 12.66% 1.18% 13.41% 12.28% 17.50% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 221.42 202.67 242.47 254.12 212.03 218.44 244.83 -6.48%
EPS 19.84 18.16 16.97 1.39 16.90 15.60 21.70 -5.80%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.38 1.39 1.34 1.18 1.26 1.27 1.24 7.39%
Adjusted Per Share Value based on latest NOSH - 363,094
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 96.63 88.46 105.77 111.21 92.45 95.28 106.83 -6.47%
EPS 8.66 7.93 7.40 0.61 7.37 6.80 9.47 -5.79%
DPS 0.00 0.00 3.49 0.00 0.00 0.00 3.49 -
NAPS 0.6022 0.6067 0.5846 0.5164 0.5494 0.554 0.5411 7.39%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.56 1.64 1.79 1.35 2.09 2.12 2.54 -
P/RPS 0.70 0.81 0.74 0.53 0.99 0.97 1.04 -23.21%
P/EPS 7.86 9.03 10.55 97.36 12.37 13.59 11.71 -23.35%
EY 12.72 11.07 9.48 1.03 8.09 7.36 8.54 30.45%
DY 0.00 0.00 4.47 0.00 0.00 0.00 3.15 -
P/NAPS 1.13 1.18 1.34 1.14 1.66 1.67 2.05 -32.79%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 24/05/12 29/02/12 30/11/11 23/08/11 06/05/11 25/02/11 -
Price 1.30 1.31 1.71 1.50 1.79 2.08 2.06 -
P/RPS 0.59 0.65 0.71 0.59 0.84 0.95 0.84 -21.00%
P/EPS 6.55 7.21 10.08 108.17 10.59 13.33 9.49 -21.91%
EY 15.26 13.86 9.92 0.92 9.44 7.50 10.53 28.09%
DY 0.00 0.00 4.68 0.00 0.00 0.00 3.88 -
P/NAPS 0.94 0.94 1.28 1.27 1.42 1.64 1.66 -31.57%

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