[EDGENTA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
06-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 387.06%
YoY- -1.67%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 186,066 309,396 186,420 198,188 203,949 230,694 270,216 -21.96%
PBT 97,707 -30,411 28,782 25,636 19,208 41,640 44,439 68.84%
Tax -25,470 -8,107 -8,248 -6,674 -10,258 -5,887 -4,958 196.83%
NP 72,237 -38,518 20,534 18,962 8,950 35,753 39,481 49.42%
-
NP to SH 57,802 -26,869 16,502 14,154 2,906 29,014 32,466 46.74%
-
Tax Rate 26.07% - 28.66% 26.03% 53.40% 14.14% 11.16% -
Total Cost 113,829 347,914 165,886 179,226 194,999 194,941 230,735 -37.48%
-
Net Worth 486,269 428,451 456,978 460,912 450,429 443,017 421,259 10.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 29,030 - - - 29,059 - - -
Div Payout % 50.22% - - - 1,000.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 486,269 428,451 456,978 460,912 450,429 443,017 421,259 10.01%
NOSH 362,887 363,094 362,681 362,923 363,249 363,128 363,154 -0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 38.82% -12.45% 11.01% 9.57% 4.39% 15.50% 14.61% -
ROE 11.89% -6.27% 3.61% 3.07% 0.65% 6.55% 7.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 51.27 85.21 51.40 54.61 56.15 63.53 74.41 -21.93%
EPS 15.92 -7.40 4.55 3.90 0.80 7.99 8.94 46.76%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.34 1.18 1.26 1.27 1.24 1.22 1.16 10.06%
Adjusted Per Share Value based on latest NOSH - 362,923
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 22.36 37.19 22.41 23.82 24.51 27.73 32.48 -21.98%
EPS 6.95 -3.23 1.98 1.70 0.35 3.49 3.90 46.83%
DPS 3.49 0.00 0.00 0.00 3.49 0.00 0.00 -
NAPS 0.5844 0.5149 0.5492 0.554 0.5414 0.5325 0.5063 10.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.79 1.35 2.09 2.12 2.54 3.22 2.67 -
P/RPS 3.49 1.58 4.07 3.88 4.52 5.07 3.59 -1.86%
P/EPS 11.24 -18.24 45.93 54.36 317.50 40.30 29.87 -47.78%
EY 8.90 -5.48 2.18 1.84 0.31 2.48 3.35 91.48%
DY 4.47 0.00 0.00 0.00 3.15 0.00 0.00 -
P/NAPS 1.34 1.14 1.66 1.67 2.05 2.64 2.30 -30.17%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 06/05/11 25/02/11 16/11/10 05/08/10 -
Price 1.71 1.50 1.79 2.08 2.06 2.75 2.79 -
P/RPS 3.34 1.76 3.48 3.81 3.67 4.33 3.75 -7.40%
P/EPS 10.74 -20.27 39.34 53.33 257.50 34.42 31.21 -50.79%
EY 9.31 -4.93 2.54 1.88 0.39 2.91 3.20 103.40%
DY 4.68 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 1.28 1.27 1.42 1.64 1.66 2.25 2.41 -34.34%

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