[EDGENTA] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 38.0%
YoY- 54.75%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 197,802 170,491 140,926 147,756 163,153 186,463 168,564 11.24%
PBT 34,145 26,380 14,067 28,839 22,857 32,054 26,817 17.45%
Tax -8,676 -8,050 -4,803 -6,727 -7,743 -9,162 87,977 -
NP 25,469 18,330 9,264 22,112 15,114 22,892 114,794 -63.31%
-
NP to SH 18,999 13,847 7,266 17,863 12,944 16,144 108,745 -68.71%
-
Tax Rate 25.41% 30.52% 34.14% 23.33% 33.88% 28.58% -328.06% -
Total Cost 172,333 152,161 131,662 125,644 148,039 163,571 53,770 117.22%
-
Net Worth 348,738 327,094 326,969 312,239 409,712 395,437 388,375 -6.91%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 14,522 - - - -
Div Payout % - - - 81.30% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 348,738 327,094 326,969 312,239 409,712 395,437 388,375 -6.91%
NOSH 363,269 363,438 363,300 363,069 362,577 362,786 362,967 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.88% 10.75% 6.57% 14.97% 9.26% 12.28% 68.10% -
ROE 5.45% 4.23% 2.22% 5.72% 3.16% 4.08% 28.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 54.45 46.91 38.79 40.70 45.00 51.40 46.44 11.18%
EPS 5.23 3.81 2.00 4.92 3.57 4.45 29.96 -68.73%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.96 0.90 0.90 0.86 1.13 1.09 1.07 -6.97%
Adjusted Per Share Value based on latest NOSH - 363,069
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.79 20.50 16.95 17.77 19.62 22.42 20.27 11.25%
EPS 2.28 1.67 0.87 2.15 1.56 1.94 13.08 -68.76%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.4193 0.3933 0.3932 0.3755 0.4927 0.4755 0.467 -6.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.06 0.98 0.75 0.67 0.77 0.87 0.88 -
P/RPS 1.95 2.09 1.93 1.65 1.71 1.69 1.89 2.10%
P/EPS 20.27 25.72 37.50 13.62 21.57 19.55 2.94 261.82%
EY 4.93 3.89 2.67 7.34 4.64 5.11 34.05 -72.39%
DY 0.00 0.00 0.00 5.97 0.00 0.00 0.00 -
P/NAPS 1.10 1.09 0.83 0.78 0.68 0.80 0.82 21.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 04/11/09 07/08/09 28/04/09 26/05/09 06/11/08 01/08/08 28/05/08 -
Price 1.13 1.07 0.88 1.00 0.61 0.88 0.94 -
P/RPS 2.08 2.28 2.27 2.46 1.36 1.71 2.02 1.96%
P/EPS 21.61 28.08 44.00 20.33 17.09 19.78 3.14 261.38%
EY 4.63 3.56 2.27 4.92 5.85 5.06 31.87 -72.33%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 0.98 1.16 0.54 0.81 0.88 21.57%

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