[EDGENTA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
05-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -66.19%
YoY- 98.1%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 203,949 230,694 270,216 183,987 303,931 197,802 170,491 12.65%
PBT 19,208 41,640 44,439 23,873 65,820 34,145 26,380 -19.01%
Tax -10,258 -5,887 -4,958 -4,725 -12,775 -8,676 -8,050 17.48%
NP 8,950 35,753 39,481 19,148 53,045 25,469 18,330 -37.91%
-
NP to SH 2,906 29,014 32,466 14,394 42,569 18,999 13,847 -64.58%
-
Tax Rate 53.40% 14.14% 11.16% 19.79% 19.41% 25.41% 30.52% -
Total Cost 194,999 194,941 230,735 164,839 250,886 172,333 152,161 17.92%
-
Net Worth 450,429 443,017 421,259 402,451 388,310 348,738 327,094 23.70%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 29,059 - - - 21,774 - - -
Div Payout % 1,000.00% - - - 51.15% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 450,429 443,017 421,259 402,451 388,310 348,738 327,094 23.70%
NOSH 363,249 363,128 363,154 362,569 362,907 363,269 363,438 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.39% 15.50% 14.61% 10.41% 17.45% 12.88% 10.75% -
ROE 0.65% 6.55% 7.71% 3.58% 10.96% 5.45% 4.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.15 63.53 74.41 50.75 83.75 54.45 46.91 12.69%
EPS 0.80 7.99 8.94 3.97 11.73 5.23 3.81 -64.57%
DPS 8.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.24 1.22 1.16 1.11 1.07 0.96 0.90 23.74%
Adjusted Per Share Value based on latest NOSH - 362,569
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.52 27.74 32.49 22.12 36.55 23.79 20.50 12.64%
EPS 0.35 3.49 3.90 1.73 5.12 2.28 1.67 -64.61%
DPS 3.49 0.00 0.00 0.00 2.62 0.00 0.00 -
NAPS 0.5416 0.5327 0.5065 0.4839 0.4669 0.4193 0.3933 23.70%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.54 3.22 2.67 2.38 1.61 1.06 0.98 -
P/RPS 4.52 5.07 3.59 4.69 1.92 1.95 2.09 67.00%
P/EPS 317.50 40.30 29.87 59.95 13.73 20.27 25.72 431.69%
EY 0.31 2.48 3.35 1.67 7.29 4.93 3.89 -81.39%
DY 3.15 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 2.05 2.64 2.30 2.14 1.50 1.10 1.09 52.18%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 16/11/10 05/08/10 05/05/10 25/02/10 04/11/09 07/08/09 -
Price 2.06 2.75 2.79 2.26 1.66 1.13 1.07 -
P/RPS 3.67 4.33 3.75 4.45 1.98 2.08 2.28 37.22%
P/EPS 257.50 34.42 31.21 56.93 14.15 21.61 28.08 336.34%
EY 0.39 2.91 3.20 1.76 7.07 4.63 3.56 -77.01%
DY 3.88 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 1.66 2.25 2.41 2.04 1.55 1.18 1.19 24.77%

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