[EDGENTA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 106.13%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 684,897 454,203 183,987 805,282 509,219 311,417 140,926 186.64%
PBT 109,952 68,312 23,873 141,243 74,592 40,447 14,067 293.36%
Tax -15,570 -9,683 -4,725 -35,135 -21,529 -12,853 -4,803 118.88%
NP 94,382 58,629 19,148 106,108 53,063 27,594 9,264 369.29%
-
NP to SH 75,874 46,860 14,394 82,681 40,112 21,113 7,266 377.06%
-
Tax Rate 14.16% 14.17% 19.79% 24.88% 28.86% 31.78% 34.14% -
Total Cost 590,515 395,574 164,839 699,174 456,156 283,823 131,662 171.71%
-
Net Worth 442,900 421,050 402,451 388,361 348,484 326,489 326,969 22.40%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 21,777 - - - -
Div Payout % - - - 26.34% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 442,900 421,050 402,451 388,361 348,484 326,489 326,969 22.40%
NOSH 363,033 362,974 362,569 362,954 363,004 362,766 363,300 -0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.78% 12.91% 10.41% 13.18% 10.42% 8.86% 6.57% -
ROE 17.13% 11.13% 3.58% 21.29% 11.51% 6.47% 2.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 188.66 125.13 50.75 221.87 140.28 85.85 38.79 186.78%
EPS 20.90 12.91 3.97 22.78 11.05 5.82 2.00 377.29%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.22 1.16 1.11 1.07 0.96 0.90 0.90 22.46%
Adjusted Per Share Value based on latest NOSH - 362,907
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 82.36 54.62 22.12 96.83 61.23 37.45 16.95 186.60%
EPS 9.12 5.63 1.73 9.94 4.82 2.54 0.87 378.29%
DPS 0.00 0.00 0.00 2.62 0.00 0.00 0.00 -
NAPS 0.5326 0.5063 0.4839 0.467 0.419 0.3926 0.3932 22.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.22 2.67 2.38 1.61 1.06 0.98 0.75 -
P/RPS 1.71 2.13 4.69 0.73 0.76 1.14 1.93 -7.74%
P/EPS 15.41 20.68 59.95 7.07 9.59 16.84 37.50 -44.69%
EY 6.49 4.84 1.67 14.15 10.42 5.94 2.67 80.68%
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 2.64 2.30 2.14 1.50 1.10 1.09 0.83 116.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 05/08/10 05/05/10 25/02/10 04/11/09 07/08/09 28/04/09 -
Price 2.75 2.79 2.26 1.66 1.13 1.07 0.88 -
P/RPS 1.46 2.23 4.45 0.75 0.81 1.25 2.27 -25.46%
P/EPS 13.16 21.61 56.93 7.29 10.23 18.38 44.00 -55.24%
EY 7.60 4.63 1.76 13.72 9.78 5.44 2.27 123.63%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 2.25 2.41 2.04 1.55 1.18 1.19 0.98 73.94%

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