[EDGENTA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.33%
YoY- -93.32%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 735,980 792,752 735,948 563,704 674,256 626,584 536,956 5.39%
PBT 118,944 102,544 95,492 56,268 107,268 94,020 58,400 12.57%
Tax -32,624 -26,696 -18,900 -19,212 351,908 -27,216 -23,332 5.74%
NP 86,320 75,848 76,592 37,056 459,176 66,804 35,068 16.18%
-
NP to SH 65,948 56,616 57,576 29,064 434,980 43,964 20,052 21.92%
-
Tax Rate 27.43% 26.03% 19.79% 34.14% -328.06% 28.95% 39.95% -
Total Cost 649,660 716,904 659,356 526,648 215,080 559,780 501,888 4.39%
-
Net Worth 504,778 460,912 402,451 326,969 388,375 270,319 233,939 13.66%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 504,778 460,912 402,451 326,969 388,375 270,319 233,939 13.66%
NOSH 363,149 362,923 362,569 363,300 362,967 297,054 278,500 4.51%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 11.73% 9.57% 10.41% 6.57% 68.10% 10.66% 6.53% -
ROE 13.06% 12.28% 14.31% 8.89% 112.00% 16.26% 8.57% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 202.67 218.44 202.98 155.16 185.76 210.93 192.80 0.83%
EPS 18.16 15.60 15.88 8.00 119.84 14.76 7.20 16.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.27 1.11 0.90 1.07 0.91 0.84 8.74%
Adjusted Per Share Value based on latest NOSH - 363,300
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 88.50 95.33 88.50 67.78 81.08 75.34 64.57 5.38%
EPS 7.93 6.81 6.92 3.49 52.30 5.29 2.41 21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.607 0.5542 0.4839 0.3932 0.467 0.325 0.2813 13.66%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.64 2.12 2.38 0.75 0.88 0.95 0.41 -
P/RPS 0.81 0.97 1.17 0.48 0.47 0.45 0.21 25.20%
P/EPS 9.03 13.59 14.99 9.38 0.73 6.42 5.69 7.99%
EY 11.07 7.36 6.67 10.67 136.18 15.58 17.56 -7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.67 2.14 0.83 0.82 1.04 0.49 15.75%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 06/05/11 05/05/10 28/04/09 28/05/08 24/05/07 25/05/06 -
Price 1.31 2.08 2.26 0.88 0.94 1.35 0.61 -
P/RPS 0.65 0.95 1.11 0.57 0.51 0.64 0.32 12.52%
P/EPS 7.21 13.33 14.23 11.00 0.78 9.12 8.47 -2.64%
EY 13.86 7.50 7.03 9.09 127.49 10.96 11.80 2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.64 2.04 0.98 0.88 1.48 0.73 4.29%

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