[EDGENTA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 26.66%
YoY- -70.9%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 831,645 925,338 913,196 678,958 690,906 665,653 625,204 4.86%
PBT 148,778 32,009 146,602 99,456 108,970 106,946 93,545 8.03%
Tax -47,992 -30,705 -20,760 -28,705 94,762 -28,825 -32,062 6.94%
NP 100,786 1,304 125,842 70,750 203,733 78,121 61,482 8.57%
-
NP to SH 73,061 5,049 101,165 53,482 183,777 53,892 31,422 15.08%
-
Tax Rate 32.26% 95.93% 14.16% 28.86% -86.96% 26.95% 34.27% -
Total Cost 730,858 924,034 787,353 608,208 487,173 587,532 563,721 4.41%
-
Net Worth 522,557 429,678 442,900 348,484 410,195 282,291 250,399 13.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 96,769 - - - - - - -
Div Payout % 132.45% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 522,557 429,678 442,900 348,484 410,195 282,291 250,399 13.03%
NOSH 363,191 364,134 363,033 363,004 363,005 320,785 294,587 3.54%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.12% 0.14% 13.78% 10.42% 29.49% 11.74% 9.83% -
ROE 13.98% 1.18% 22.84% 15.35% 44.80% 19.09% 12.55% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 229.17 254.12 251.55 187.04 190.33 207.51 212.23 1.28%
EPS 20.13 1.39 27.87 14.73 50.63 16.83 10.67 11.14%
DPS 26.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.18 1.22 0.96 1.13 0.88 0.85 9.17%
Adjusted Per Share Value based on latest NOSH - 363,269
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 99.95 111.21 109.75 81.60 83.04 80.00 75.14 4.86%
EPS 8.78 0.61 12.16 6.43 22.09 6.48 3.78 15.06%
DPS 11.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.628 0.5164 0.5323 0.4188 0.493 0.3393 0.3009 13.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.35 3.22 1.06 0.77 1.46 0.62 -
P/RPS 0.56 0.53 1.28 0.57 0.40 0.70 0.29 11.58%
P/EPS 6.36 97.36 11.56 7.19 1.52 8.69 5.81 1.51%
EY 15.73 1.03 8.65 13.90 65.75 11.51 17.20 -1.47%
DY 20.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.14 2.64 1.10 0.68 1.66 0.73 3.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 30/11/11 16/11/10 04/11/09 06/11/08 15/11/07 23/11/06 -
Price 1.38 1.50 2.75 1.13 0.61 1.29 0.62 -
P/RPS 0.60 0.59 1.09 0.60 0.32 0.62 0.29 12.86%
P/EPS 6.85 108.17 9.87 7.67 1.20 7.68 5.81 2.77%
EY 14.59 0.92 10.13 13.04 82.99 13.02 17.20 -2.70%
DY 19.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.27 2.25 1.18 0.54 1.47 0.73 4.66%

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