[EDGENTA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -15.28%
YoY- 199.63%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 678,958 622,834 563,704 661,224 690,906 710,054 674,256 0.46%
PBT 99,456 80,894 56,268 111,525 108,970 117,742 107,268 -4.91%
Tax -28,705 -25,706 -19,212 63,387 94,762 157,630 351,908 -
NP 70,750 55,188 37,056 174,912 203,733 275,372 459,176 -71.22%
-
NP to SH 53,482 42,226 29,064 155,696 183,777 249,778 434,980 -75.24%
-
Tax Rate 28.86% 31.78% 34.14% -56.84% -86.96% -133.88% -328.06% -
Total Cost 608,208 567,646 526,648 486,312 487,173 434,682 215,080 99.84%
-
Net Worth 348,484 326,489 326,969 319,450 410,195 395,723 388,375 -6.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 14,520 - - - -
Div Payout % - - - 9.33% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 348,484 326,489 326,969 319,450 410,195 395,723 388,375 -6.96%
NOSH 363,004 362,766 363,300 363,012 363,005 363,049 362,967 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.42% 8.86% 6.57% 26.45% 29.49% 38.78% 68.10% -
ROE 15.35% 12.93% 8.89% 48.74% 44.80% 63.12% 112.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 187.04 171.69 155.16 182.15 190.33 195.58 185.76 0.45%
EPS 14.73 11.64 8.00 42.89 50.63 68.80 119.84 -75.24%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.96 0.90 0.90 0.88 1.13 1.09 1.07 -6.97%
Adjusted Per Share Value based on latest NOSH - 363,069
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 81.64 74.89 67.78 79.51 83.08 85.38 81.08 0.45%
EPS 6.43 5.08 3.49 18.72 22.10 30.03 52.30 -75.24%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.419 0.3926 0.3932 0.3841 0.4932 0.4758 0.467 -6.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.06 0.98 0.75 0.67 0.77 0.87 0.88 -
P/RPS 0.57 0.57 0.48 0.37 0.40 0.44 0.47 13.71%
P/EPS 7.19 8.42 9.38 1.56 1.52 1.26 0.73 358.84%
EY 13.90 11.88 10.67 64.01 65.75 79.08 136.18 -78.12%
DY 0.00 0.00 0.00 5.97 0.00 0.00 0.00 -
P/NAPS 1.10 1.09 0.83 0.76 0.68 0.80 0.82 21.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 04/11/09 07/08/09 28/04/09 26/05/09 06/11/08 01/08/08 28/05/08 -
Price 1.13 1.07 0.88 1.00 0.61 0.88 0.94 -
P/RPS 0.60 0.62 0.57 0.55 0.32 0.45 0.51 11.43%
P/EPS 7.67 9.19 11.00 2.33 1.20 1.28 0.78 358.34%
EY 13.04 10.88 9.09 42.89 82.99 78.18 127.49 -78.09%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 0.98 1.14 0.54 0.81 0.88 21.57%

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