[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
05-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.59%
YoY- 98.1%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 888,846 684,897 454,203 183,987 805,282 509,219 311,417 100.82%
PBT 129,160 109,952 68,312 23,873 141,243 74,592 40,447 116.39%
Tax -25,828 -15,570 -9,683 -4,725 -35,135 -21,529 -12,853 59.03%
NP 103,332 94,382 58,629 19,148 106,108 53,063 27,594 140.56%
-
NP to SH 78,780 75,874 46,860 14,394 82,681 40,112 21,113 139.99%
-
Tax Rate 20.00% 14.16% 14.17% 19.79% 24.88% 28.86% 31.78% -
Total Cost 785,514 590,515 395,574 164,839 699,174 456,156 283,823 96.75%
-
Net Worth 450,171 442,900 421,050 402,451 388,361 348,484 326,489 23.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 29,043 - - - 21,777 - - -
Div Payout % 36.87% - - - 26.34% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 450,171 442,900 421,050 402,451 388,361 348,484 326,489 23.80%
NOSH 363,041 363,033 362,974 362,569 362,954 363,004 362,766 0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.63% 13.78% 12.91% 10.41% 13.18% 10.42% 8.86% -
ROE 17.50% 17.13% 11.13% 3.58% 21.29% 11.51% 6.47% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 244.83 188.66 125.13 50.75 221.87 140.28 85.85 100.71%
EPS 21.70 20.90 12.91 3.97 22.78 11.05 5.82 139.87%
DPS 8.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.24 1.22 1.16 1.11 1.07 0.96 0.90 23.74%
Adjusted Per Share Value based on latest NOSH - 362,569
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 106.88 82.36 54.62 22.12 96.83 61.23 37.45 100.81%
EPS 9.47 9.12 5.63 1.73 9.94 4.82 2.54 139.86%
DPS 3.49 0.00 0.00 0.00 2.62 0.00 0.00 -
NAPS 0.5413 0.5326 0.5063 0.4839 0.467 0.419 0.3926 23.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.54 3.22 2.67 2.38 1.61 1.06 0.98 -
P/RPS 1.04 1.71 2.13 4.69 0.73 0.76 1.14 -5.92%
P/EPS 11.71 15.41 20.68 59.95 7.07 9.59 16.84 -21.45%
EY 8.54 6.49 4.84 1.67 14.15 10.42 5.94 27.29%
DY 3.15 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 2.05 2.64 2.30 2.14 1.50 1.10 1.09 52.18%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 16/11/10 05/08/10 05/05/10 25/02/10 04/11/09 07/08/09 -
Price 2.06 2.75 2.79 2.26 1.66 1.13 1.07 -
P/RPS 0.84 1.46 2.23 4.45 0.75 0.81 1.25 -23.22%
P/EPS 9.49 13.16 21.61 56.93 7.29 10.23 18.38 -35.56%
EY 10.53 7.60 4.63 1.76 13.72 9.78 5.44 55.13%
DY 3.88 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 1.66 2.25 2.41 2.04 1.55 1.18 1.19 24.77%

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