[EDGENTA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.33%
YoY- -93.32%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 805,282 678,958 622,834 563,704 661,224 690,906 710,054 8.72%
PBT 141,243 99,456 80,894 56,268 111,525 108,970 117,742 12.86%
Tax -35,135 -28,705 -25,706 -19,212 63,387 94,762 157,630 -
NP 106,108 70,750 55,188 37,056 174,912 203,733 275,372 -46.95%
-
NP to SH 82,681 53,482 42,226 29,064 155,696 183,777 249,778 -52.05%
-
Tax Rate 24.88% 28.86% 31.78% 34.14% -56.84% -86.96% -133.88% -
Total Cost 699,174 608,208 567,646 526,648 486,312 487,173 434,682 37.16%
-
Net Worth 388,361 348,484 326,489 326,969 319,450 410,195 395,723 -1.24%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 21,777 - - - 14,520 - - -
Div Payout % 26.34% - - - 9.33% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 388,361 348,484 326,489 326,969 319,450 410,195 395,723 -1.24%
NOSH 362,954 363,004 362,766 363,300 363,012 363,005 363,049 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.18% 10.42% 8.86% 6.57% 26.45% 29.49% 38.78% -
ROE 21.29% 15.35% 12.93% 8.89% 48.74% 44.80% 63.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 221.87 187.04 171.69 155.16 182.15 190.33 195.58 8.74%
EPS 22.78 14.73 11.64 8.00 42.89 50.63 68.80 -52.04%
DPS 6.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.07 0.96 0.90 0.90 0.88 1.13 1.09 -1.22%
Adjusted Per Share Value based on latest NOSH - 363,300
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 96.83 81.64 74.89 67.78 79.51 83.08 85.38 8.72%
EPS 9.94 6.43 5.08 3.49 18.72 22.10 30.03 -52.05%
DPS 2.62 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.467 0.419 0.3926 0.3932 0.3841 0.4932 0.4758 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.61 1.06 0.98 0.75 0.67 0.77 0.87 -
P/RPS 0.73 0.57 0.57 0.48 0.37 0.40 0.44 40.01%
P/EPS 7.07 7.19 8.42 9.38 1.56 1.52 1.26 214.77%
EY 14.15 13.90 11.88 10.67 64.01 65.75 79.08 -68.14%
DY 3.73 0.00 0.00 0.00 5.97 0.00 0.00 -
P/NAPS 1.50 1.10 1.09 0.83 0.76 0.68 0.80 51.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 04/11/09 07/08/09 28/04/09 26/05/09 06/11/08 01/08/08 -
Price 1.66 1.13 1.07 0.88 1.00 0.61 0.88 -
P/RPS 0.75 0.60 0.62 0.57 0.55 0.32 0.45 40.44%
P/EPS 7.29 7.67 9.19 11.00 2.33 1.20 1.28 217.90%
EY 13.72 13.04 10.88 9.09 42.89 82.99 78.18 -68.55%
DY 3.61 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 1.55 1.18 1.19 0.98 1.14 0.54 0.81 53.95%

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