[EDGENTA] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 61.92%
YoY- 89.16%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 492,726 623,734 694,004 684,897 509,219 518,180 499,240 -0.21%
PBT 67,108 111,584 24,007 109,952 74,592 81,728 80,210 -2.92%
Tax -20,349 -35,994 -23,029 -15,570 -21,529 71,072 -21,619 -1.00%
NP 46,759 75,590 978 94,382 53,063 152,800 58,591 -3.68%
-
NP to SH 33,349 54,796 3,787 75,874 40,112 137,833 40,419 -3.15%
-
Tax Rate 30.32% 32.26% 95.93% 14.16% 28.86% -86.96% 26.95% -
Total Cost 445,967 548,144 693,026 590,515 456,156 365,380 440,649 0.19%
-
Net Worth 526,181 522,557 429,678 442,900 348,484 410,195 282,291 10.92%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 72,577 - - - - - -
Div Payout % - 132.45% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 526,181 522,557 429,678 442,900 348,484 410,195 282,291 10.92%
NOSH 362,883 363,191 364,134 363,033 363,004 363,004 320,785 2.07%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.49% 12.12% 0.14% 13.78% 10.42% 29.49% 11.74% -
ROE 6.34% 10.49% 0.88% 17.13% 11.51% 33.60% 14.32% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 135.78 171.88 190.59 188.66 140.28 142.75 155.63 -2.24%
EPS 9.19 15.10 1.04 20.90 11.05 37.97 12.62 -5.14%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.18 1.22 0.96 1.13 0.88 8.67%
Adjusted Per Share Value based on latest NOSH - 363,128
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 59.25 75.00 83.45 82.36 61.23 62.31 60.03 -0.21%
EPS 4.01 6.59 0.46 9.12 4.82 16.57 4.86 -3.15%
DPS 0.00 8.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6327 0.6284 0.5167 0.5326 0.419 0.4932 0.3394 10.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.55 1.28 1.35 3.22 1.06 0.77 1.46 -
P/RPS 1.88 0.74 0.71 1.71 0.76 0.54 0.94 12.23%
P/EPS 27.75 8.48 129.81 15.41 9.59 2.03 11.59 15.64%
EY 3.60 11.80 0.77 6.49 10.42 49.31 8.63 -13.54%
DY 0.00 15.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.89 1.14 2.64 1.10 0.68 1.66 0.97%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 19/11/12 30/11/11 16/11/10 04/11/09 06/11/08 15/11/07 -
Price 2.51 1.38 1.50 2.75 1.13 0.61 1.29 -
P/RPS 1.85 0.80 0.79 1.46 0.81 0.43 0.83 14.27%
P/EPS 27.31 9.14 144.23 13.16 10.23 1.61 10.24 17.74%
EY 3.66 10.94 0.69 7.60 9.78 62.25 9.77 -15.08%
DY 0.00 14.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.96 1.27 2.25 1.18 0.54 1.47 2.74%

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