[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
06-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -82.03%
YoY- -1.67%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 880,070 694,004 384,608 198,188 888,846 684,897 454,203 55.23%
PBT 121,714 24,007 54,418 25,636 129,160 109,952 68,312 46.81%
Tax -48,499 -23,029 -14,922 -6,674 -25,828 -15,570 -9,683 191.88%
NP 73,215 978 39,496 18,962 103,332 94,382 58,629 15.91%
-
NP to SH 61,589 3,787 30,656 14,154 78,780 75,874 46,860 19.92%
-
Tax Rate 39.85% 95.93% 27.42% 26.03% 20.00% 14.16% 14.17% -
Total Cost 806,855 693,026 345,112 179,226 785,514 590,515 395,574 60.62%
-
Net Worth 486,373 429,678 457,119 460,912 450,171 442,900 421,050 10.06%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 29,037 - - - 29,043 - - -
Div Payout % 47.15% - - - 36.87% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 486,373 429,678 457,119 460,912 450,171 442,900 421,050 10.06%
NOSH 362,965 364,134 362,792 362,923 363,041 363,033 362,974 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.32% 0.14% 10.27% 9.57% 11.63% 13.78% 12.91% -
ROE 12.66% 0.88% 6.71% 3.07% 17.50% 17.13% 11.13% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 242.47 190.59 106.01 54.61 244.83 188.66 125.13 55.24%
EPS 16.97 1.04 8.45 3.90 21.70 20.90 12.91 19.93%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.34 1.18 1.26 1.27 1.24 1.22 1.16 10.06%
Adjusted Per Share Value based on latest NOSH - 362,923
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 105.83 83.45 46.25 23.83 106.88 82.36 54.62 55.23%
EPS 7.41 0.46 3.69 1.70 9.47 9.12 5.63 20.03%
DPS 3.49 0.00 0.00 0.00 3.49 0.00 0.00 -
NAPS 0.5848 0.5167 0.5497 0.5542 0.5413 0.5326 0.5063 10.05%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.79 1.35 2.09 2.12 2.54 3.22 2.67 -
P/RPS 0.74 0.71 1.97 3.88 1.04 1.71 2.13 -50.48%
P/EPS 10.55 129.81 24.73 54.36 11.71 15.41 20.68 -36.07%
EY 9.48 0.77 4.04 1.84 8.54 6.49 4.84 56.35%
DY 4.47 0.00 0.00 0.00 3.15 0.00 0.00 -
P/NAPS 1.34 1.14 1.66 1.67 2.05 2.64 2.30 -30.17%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 06/05/11 25/02/11 16/11/10 05/08/10 -
Price 1.71 1.50 1.79 2.08 2.06 2.75 2.79 -
P/RPS 0.71 0.79 1.69 3.81 0.84 1.46 2.23 -53.27%
P/EPS 10.08 144.23 21.18 53.33 9.49 13.16 21.61 -39.77%
EY 9.92 0.69 4.72 1.88 10.53 7.60 4.63 65.96%
DY 4.68 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 1.28 1.27 1.42 1.64 1.66 2.25 2.41 -34.34%

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