[EDGENTA] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -10.63%
YoY- 52.71%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 186,420 198,188 203,949 230,694 270,216 183,987 303,931 -27.87%
PBT 28,782 25,636 19,208 41,640 44,439 23,873 65,820 -42.47%
Tax -8,248 -6,674 -10,258 -5,887 -4,958 -4,725 -12,775 -25.35%
NP 20,534 18,962 8,950 35,753 39,481 19,148 53,045 -46.97%
-
NP to SH 16,502 14,154 2,906 29,014 32,466 14,394 42,569 -46.92%
-
Tax Rate 28.66% 26.03% 53.40% 14.14% 11.16% 19.79% 19.41% -
Total Cost 165,886 179,226 194,999 194,941 230,735 164,839 250,886 -24.16%
-
Net Worth 456,978 460,912 450,429 443,017 421,259 402,451 388,310 11.49%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 29,059 - - - 21,774 -
Div Payout % - - 1,000.00% - - - 51.15% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 456,978 460,912 450,429 443,017 421,259 402,451 388,310 11.49%
NOSH 362,681 362,923 363,249 363,128 363,154 362,569 362,907 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.01% 9.57% 4.39% 15.50% 14.61% 10.41% 17.45% -
ROE 3.61% 3.07% 0.65% 6.55% 7.71% 3.58% 10.96% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 51.40 54.61 56.15 63.53 74.41 50.75 83.75 -27.84%
EPS 4.55 3.90 0.80 7.99 8.94 3.97 11.73 -46.90%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 1.26 1.27 1.24 1.22 1.16 1.11 1.07 11.54%
Adjusted Per Share Value based on latest NOSH - 363,128
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.42 23.83 24.52 27.74 32.49 22.12 36.55 -27.87%
EPS 1.98 1.70 0.35 3.49 3.90 1.73 5.12 -47.01%
DPS 0.00 0.00 3.49 0.00 0.00 0.00 2.62 -
NAPS 0.5495 0.5542 0.5416 0.5327 0.5065 0.4839 0.4669 11.50%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.09 2.12 2.54 3.22 2.67 2.38 1.61 -
P/RPS 4.07 3.88 4.52 5.07 3.59 4.69 1.92 65.24%
P/EPS 45.93 54.36 317.50 40.30 29.87 59.95 13.73 124.17%
EY 2.18 1.84 0.31 2.48 3.35 1.67 7.29 -55.38%
DY 0.00 0.00 3.15 0.00 0.00 0.00 3.73 -
P/NAPS 1.66 1.67 2.05 2.64 2.30 2.14 1.50 7.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 06/05/11 25/02/11 16/11/10 05/08/10 05/05/10 25/02/10 -
Price 1.79 2.08 2.06 2.75 2.79 2.26 1.66 -
P/RPS 3.48 3.81 3.67 4.33 3.75 4.45 1.98 45.78%
P/EPS 39.34 53.33 257.50 34.42 31.21 56.93 14.15 98.09%
EY 2.54 1.88 0.39 2.91 3.20 1.76 7.07 -49.55%
DY 0.00 0.00 3.88 0.00 0.00 0.00 3.61 -
P/NAPS 1.42 1.64 1.66 2.25 2.41 2.04 1.55 -5.68%

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