[EDGENTA] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
07-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 90.57%
YoY- -14.23%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 183,987 303,931 197,802 170,491 140,926 147,756 163,153 8.34%
PBT 23,873 65,820 34,145 26,380 14,067 28,839 22,857 2.94%
Tax -4,725 -12,775 -8,676 -8,050 -4,803 -6,727 -7,743 -28.07%
NP 19,148 53,045 25,469 18,330 9,264 22,112 15,114 17.10%
-
NP to SH 14,394 42,569 18,999 13,847 7,266 17,863 12,944 7.34%
-
Tax Rate 19.79% 19.41% 25.41% 30.52% 34.14% 23.33% 33.88% -
Total Cost 164,839 250,886 172,333 152,161 131,662 125,644 148,039 7.43%
-
Net Worth 402,451 388,310 348,738 327,094 326,969 312,239 409,712 -1.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 21,774 - - - 14,522 - -
Div Payout % - 51.15% - - - 81.30% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 402,451 388,310 348,738 327,094 326,969 312,239 409,712 -1.18%
NOSH 362,569 362,907 363,269 363,438 363,300 363,069 362,577 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.41% 17.45% 12.88% 10.75% 6.57% 14.97% 9.26% -
ROE 3.58% 10.96% 5.45% 4.23% 2.22% 5.72% 3.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.75 83.75 54.45 46.91 38.79 40.70 45.00 8.35%
EPS 3.97 11.73 5.23 3.81 2.00 4.92 3.57 7.34%
DPS 0.00 6.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.11 1.07 0.96 0.90 0.90 0.86 1.13 -1.18%
Adjusted Per Share Value based on latest NOSH - 363,438
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.11 36.53 23.77 20.49 16.94 17.76 19.61 8.33%
EPS 1.73 5.12 2.28 1.66 0.87 2.15 1.56 7.14%
DPS 0.00 2.62 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.4837 0.4667 0.4191 0.3931 0.393 0.3753 0.4924 -1.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.38 1.61 1.06 0.98 0.75 0.67 0.77 -
P/RPS 4.69 1.92 1.95 2.09 1.93 1.65 1.71 96.05%
P/EPS 59.95 13.73 20.27 25.72 37.50 13.62 21.57 97.80%
EY 1.67 7.29 4.93 3.89 2.67 7.34 4.64 -49.43%
DY 0.00 3.73 0.00 0.00 0.00 5.97 0.00 -
P/NAPS 2.14 1.50 1.10 1.09 0.83 0.78 0.68 114.90%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 05/05/10 25/02/10 04/11/09 07/08/09 28/04/09 26/05/09 06/11/08 -
Price 2.26 1.66 1.13 1.07 0.88 1.00 0.61 -
P/RPS 4.45 1.98 2.08 2.28 2.27 2.46 1.36 120.56%
P/EPS 56.93 14.15 21.61 28.08 44.00 20.33 17.09 123.21%
EY 1.76 7.07 4.63 3.56 2.27 4.92 5.85 -55.13%
DY 0.00 3.61 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 2.04 1.55 1.18 1.19 0.98 1.16 0.54 142.75%

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