[EDGENTA] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 16.59%
YoY- -49.17%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 183,995 186,066 309,396 186,420 198,188 203,949 230,694 -13.98%
PBT 29,736 97,707 -30,411 28,782 25,636 19,208 41,640 -20.08%
Tax -8,156 -25,470 -8,107 -8,248 -6,674 -10,258 -5,887 24.25%
NP 21,580 72,237 -38,518 20,534 18,962 8,950 35,753 -28.55%
-
NP to SH 16,487 57,802 -26,869 16,502 14,154 2,906 29,014 -31.37%
-
Tax Rate 27.43% 26.07% - 28.66% 26.03% 53.40% 14.14% -
Total Cost 162,415 113,829 347,914 165,886 179,226 194,999 194,941 -11.44%
-
Net Worth 504,778 486,269 428,451 456,978 460,912 450,429 443,017 9.08%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 29,030 - - - 29,059 - -
Div Payout % - 50.22% - - - 1,000.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 504,778 486,269 428,451 456,978 460,912 450,429 443,017 9.08%
NOSH 363,149 362,887 363,094 362,681 362,923 363,249 363,128 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.73% 38.82% -12.45% 11.01% 9.57% 4.39% 15.50% -
ROE 3.27% 11.89% -6.27% 3.61% 3.07% 0.65% 6.55% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 50.67 51.27 85.21 51.40 54.61 56.15 63.53 -13.98%
EPS 4.54 15.92 -7.40 4.55 3.90 0.80 7.99 -31.37%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.39 1.34 1.18 1.26 1.27 1.24 1.22 9.07%
Adjusted Per Share Value based on latest NOSH - 362,681
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 22.12 22.37 37.20 22.42 23.83 24.52 27.74 -13.99%
EPS 1.98 6.95 -3.23 1.98 1.70 0.35 3.49 -31.44%
DPS 0.00 3.49 0.00 0.00 0.00 3.49 0.00 -
NAPS 0.607 0.5847 0.5152 0.5495 0.5542 0.5416 0.5327 9.08%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.64 1.79 1.35 2.09 2.12 2.54 3.22 -
P/RPS 3.24 3.49 1.58 4.07 3.88 4.52 5.07 -25.78%
P/EPS 36.12 11.24 -18.24 45.93 54.36 317.50 40.30 -7.03%
EY 2.77 8.90 -5.48 2.18 1.84 0.31 2.48 7.64%
DY 0.00 4.47 0.00 0.00 0.00 3.15 0.00 -
P/NAPS 1.18 1.34 1.14 1.66 1.67 2.05 2.64 -41.51%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 30/11/11 23/08/11 06/05/11 25/02/11 16/11/10 -
Price 1.31 1.71 1.50 1.79 2.08 2.06 2.75 -
P/RPS 2.59 3.34 1.76 3.48 3.81 3.67 4.33 -28.98%
P/EPS 28.85 10.74 -20.27 39.34 53.33 257.50 34.42 -11.09%
EY 3.47 9.31 -4.93 2.54 1.88 0.39 2.91 12.43%
DY 0.00 4.68 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 0.94 1.28 1.27 1.42 1.64 1.66 2.25 -44.08%

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