[EDGENTA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
05-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 225.55%
YoY- 121.95%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 198,188 888,846 684,897 454,203 183,987 805,282 509,219 -46.72%
PBT 25,636 129,160 109,952 68,312 23,873 141,243 74,592 -50.96%
Tax -6,674 -25,828 -15,570 -9,683 -4,725 -35,135 -21,529 -54.22%
NP 18,962 103,332 94,382 58,629 19,148 106,108 53,063 -49.67%
-
NP to SH 14,154 78,780 75,874 46,860 14,394 82,681 40,112 -50.09%
-
Tax Rate 26.03% 20.00% 14.16% 14.17% 19.79% 24.88% 28.86% -
Total Cost 179,226 785,514 590,515 395,574 164,839 699,174 456,156 -46.38%
-
Net Worth 460,912 450,171 442,900 421,050 402,451 388,361 348,484 20.51%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 29,043 - - - 21,777 - -
Div Payout % - 36.87% - - - 26.34% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 460,912 450,171 442,900 421,050 402,451 388,361 348,484 20.51%
NOSH 362,923 363,041 363,033 362,974 362,569 362,954 363,004 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.57% 11.63% 13.78% 12.91% 10.41% 13.18% 10.42% -
ROE 3.07% 17.50% 17.13% 11.13% 3.58% 21.29% 11.51% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 54.61 244.83 188.66 125.13 50.75 221.87 140.28 -46.71%
EPS 3.90 21.70 20.90 12.91 3.97 22.78 11.05 -50.08%
DPS 0.00 8.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.27 1.24 1.22 1.16 1.11 1.07 0.96 20.53%
Adjusted Per Share Value based on latest NOSH - 363,154
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.83 106.88 82.36 54.62 22.12 96.83 61.23 -46.72%
EPS 1.70 9.47 9.12 5.63 1.73 9.94 4.82 -50.11%
DPS 0.00 3.49 0.00 0.00 0.00 2.62 0.00 -
NAPS 0.5542 0.5413 0.5326 0.5063 0.4839 0.467 0.419 20.51%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.12 2.54 3.22 2.67 2.38 1.61 1.06 -
P/RPS 3.88 1.04 1.71 2.13 4.69 0.73 0.76 196.78%
P/EPS 54.36 11.71 15.41 20.68 59.95 7.07 9.59 218.24%
EY 1.84 8.54 6.49 4.84 1.67 14.15 10.42 -68.55%
DY 0.00 3.15 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 1.67 2.05 2.64 2.30 2.14 1.50 1.10 32.12%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 25/02/11 16/11/10 05/08/10 05/05/10 25/02/10 04/11/09 -
Price 2.08 2.06 2.75 2.79 2.26 1.66 1.13 -
P/RPS 3.81 0.84 1.46 2.23 4.45 0.75 0.81 180.99%
P/EPS 53.33 9.49 13.16 21.61 56.93 7.29 10.23 200.95%
EY 1.88 10.53 7.60 4.63 1.76 13.72 9.78 -66.72%
DY 0.00 3.88 0.00 0.00 0.00 3.61 0.00 -
P/NAPS 1.64 1.66 2.25 2.41 2.04 1.55 1.18 24.56%

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