[EDGENTA] QoQ Cumulative 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- 12.96%
YoY- 199.63%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 509,219 311,417 140,926 661,224 518,180 355,027 168,564 108.83%
PBT 74,592 40,447 14,067 111,525 81,728 58,871 26,817 97.65%
Tax -21,529 -12,853 -4,803 63,387 71,072 78,815 87,977 -
NP 53,063 27,594 9,264 174,912 152,800 137,686 114,794 -40.18%
-
NP to SH 40,112 21,113 7,266 155,696 137,833 124,889 108,745 -48.53%
-
Tax Rate 28.86% 31.78% 34.14% -56.84% -86.96% -133.88% -328.06% -
Total Cost 456,156 283,823 131,662 486,312 365,380 217,341 53,770 315.41%
-
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 363,004 362,766 363,300 363,012 363,004 363,049 362,967 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 11.51% 6.47% 2.22% 48.74% 33.60% 31.56% 28.00% -
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 140.28 85.85 38.79 182.15 142.75 97.79 46.44 108.82%
EPS 11.05 5.82 2.00 42.89 37.97 34.40 29.96 -48.53%
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 61.23 37.45 16.95 79.51 62.31 42.69 20.27 108.82%
EPS 4.82 2.54 0.87 18.72 16.57 15.02 13.08 -48.56%
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 0.76 1.14 1.93 0.37 0.54 0.89 1.89 -45.49%
P/EPS 9.59 16.84 37.50 1.56 2.03 2.53 2.94 119.78%
EY 10.42 5.94 2.67 64.01 49.31 39.54 34.05 -54.55%
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 0.81 1.25 2.27 0.55 0.43 0.90 2.02 -45.59%
P/EPS 10.23 18.38 44.00 2.33 1.61 2.56 3.14 119.60%
EY 9.78 5.44 2.27 42.89 62.25 39.09 31.87 -54.47%
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