[EDGENTA] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -262.82%
YoY- -192.61%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 217,989 183,995 186,066 309,396 186,420 198,188 203,949 4.54%
PBT 38,514 29,736 97,707 -30,411 28,782 25,636 19,208 59.07%
Tax -10,692 -8,156 -25,470 -8,107 -8,248 -6,674 -10,258 2.80%
NP 27,822 21,580 72,237 -38,518 20,534 18,962 8,950 113.14%
-
NP to SH 19,532 16,487 57,802 -26,869 16,502 14,154 2,906 256.56%
-
Tax Rate 27.76% 27.43% 26.07% - 28.66% 26.03% 53.40% -
Total Cost 190,167 162,415 113,829 347,914 165,886 179,226 194,999 -1.66%
-
Net Worth 501,006 504,778 486,269 428,451 456,978 460,912 450,429 7.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 29,030 - - - 29,059 -
Div Payout % - - 50.22% - - - 1,000.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 501,006 504,778 486,269 428,451 456,978 460,912 450,429 7.35%
NOSH 363,048 363,149 362,887 363,094 362,681 362,923 363,249 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.76% 11.73% 38.82% -12.45% 11.01% 9.57% 4.39% -
ROE 3.90% 3.27% 11.89% -6.27% 3.61% 3.07% 0.65% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.04 50.67 51.27 85.21 51.40 54.61 56.15 4.57%
EPS 5.38 4.54 15.92 -7.40 4.55 3.90 0.80 256.69%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.38 1.39 1.34 1.18 1.26 1.27 1.24 7.39%
Adjusted Per Share Value based on latest NOSH - 363,094
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.21 22.12 22.37 37.20 22.42 23.83 24.52 4.54%
EPS 2.35 1.98 6.95 -3.23 1.98 1.70 0.35 256.31%
DPS 0.00 0.00 3.49 0.00 0.00 0.00 3.49 -
NAPS 0.6024 0.607 0.5847 0.5152 0.5495 0.5542 0.5416 7.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.56 1.64 1.79 1.35 2.09 2.12 2.54 -
P/RPS 2.60 3.24 3.49 1.58 4.07 3.88 4.52 -30.85%
P/EPS 29.00 36.12 11.24 -18.24 45.93 54.36 317.50 -79.74%
EY 3.45 2.77 8.90 -5.48 2.18 1.84 0.31 399.20%
DY 0.00 0.00 4.47 0.00 0.00 0.00 3.15 -
P/NAPS 1.13 1.18 1.34 1.14 1.66 1.67 2.05 -32.79%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 24/05/12 29/02/12 30/11/11 23/08/11 06/05/11 25/02/11 -
Price 1.30 1.31 1.71 1.50 1.79 2.08 2.06 -
P/RPS 2.17 2.59 3.34 1.76 3.48 3.81 3.67 -29.57%
P/EPS 24.16 28.85 10.74 -20.27 39.34 53.33 257.50 -79.38%
EY 4.14 3.47 9.31 -4.93 2.54 1.88 0.39 383.70%
DY 0.00 0.00 4.68 0.00 0.00 0.00 3.88 -
P/NAPS 0.94 0.94 1.28 1.27 1.42 1.64 1.66 -31.57%

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