[EDGENTA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1526.33%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 623,734 401,984 183,995 880,070 694,004 384,608 198,188 114.30%
PBT 111,584 68,250 29,736 121,714 24,007 54,418 25,636 165.87%
Tax -35,994 -18,848 -8,156 -48,499 -23,029 -14,922 -6,674 206.59%
NP 75,590 49,402 21,580 73,215 978 39,496 18,962 150.77%
-
NP to SH 54,796 36,019 16,487 61,589 3,787 30,656 14,154 145.94%
-
Tax Rate 32.26% 27.62% 27.43% 39.85% 95.93% 27.42% 26.03% -
Total Cost 548,144 352,582 162,415 806,855 693,026 345,112 179,226 110.27%
-
Net Worth 522,557 501,070 504,778 486,373 429,678 457,119 460,912 8.70%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 72,577 - - 29,037 - - - -
Div Payout % 132.45% - - 47.15% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 522,557 501,070 504,778 486,373 429,678 457,119 460,912 8.70%
NOSH 363,191 363,094 363,149 362,965 364,134 362,792 362,923 0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.12% 12.29% 11.73% 8.32% 0.14% 10.27% 9.57% -
ROE 10.49% 7.19% 3.27% 12.66% 0.88% 6.71% 3.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 171.88 110.71 50.67 242.47 190.59 106.01 54.61 114.31%
EPS 15.10 9.92 4.54 16.97 1.04 8.45 3.90 145.96%
DPS 20.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.44 1.38 1.39 1.34 1.18 1.26 1.27 8.71%
Adjusted Per Share Value based on latest NOSH - 362,887
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 75.00 48.34 22.12 105.83 83.45 46.25 23.83 114.31%
EPS 6.59 4.33 1.98 7.41 0.46 3.69 1.70 146.16%
DPS 8.73 0.00 0.00 3.49 0.00 0.00 0.00 -
NAPS 0.6284 0.6025 0.607 0.5848 0.5167 0.5497 0.5542 8.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.28 1.56 1.64 1.79 1.35 2.09 2.12 -
P/RPS 0.74 1.41 3.24 0.74 0.71 1.97 3.88 -66.76%
P/EPS 8.48 15.73 36.12 10.55 129.81 24.73 54.36 -70.92%
EY 11.80 6.36 2.77 9.48 0.77 4.04 1.84 244.01%
DY 15.63 0.00 0.00 4.47 0.00 0.00 0.00 -
P/NAPS 0.89 1.13 1.18 1.34 1.14 1.66 1.67 -34.19%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 09/08/12 24/05/12 29/02/12 30/11/11 23/08/11 06/05/11 -
Price 1.38 1.30 1.31 1.71 1.50 1.79 2.08 -
P/RPS 0.80 1.17 2.59 0.71 0.79 1.69 3.81 -64.57%
P/EPS 9.14 13.10 28.85 10.08 144.23 21.18 53.33 -69.04%
EY 10.94 7.63 3.47 9.92 0.69 4.72 1.88 222.48%
DY 14.49 0.00 0.00 4.68 0.00 0.00 0.00 -
P/NAPS 0.96 0.94 0.94 1.28 1.27 1.42 1.64 -29.95%

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