[EDGENTA] YoY Cumulative 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- -82.59%
YoY- 98.1%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 165,868 183,995 198,188 183,987 140,926 168,564 156,646 0.95%
PBT 22,450 29,736 25,636 23,873 14,067 26,817 23,505 -0.76%
Tax -5,648 -8,156 -6,674 -4,725 -4,803 87,977 -6,804 -3.05%
NP 16,802 21,580 18,962 19,148 9,264 114,794 16,701 0.10%
-
NP to SH 11,533 16,487 14,154 14,394 7,266 108,745 10,991 0.80%
-
Tax Rate 25.16% 27.43% 26.03% 19.79% 34.14% -328.06% 28.95% -
Total Cost 149,066 162,415 179,226 164,839 131,662 53,770 139,945 1.05%
-
Net Worth 529,502 504,778 460,912 402,451 326,969 388,375 270,319 11.84%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 529,502 504,778 460,912 402,451 326,969 388,375 270,319 11.84%
NOSH 362,672 363,149 362,923 362,569 363,300 362,967 297,054 3.37%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.13% 11.73% 9.57% 10.41% 6.57% 68.10% 10.66% -
ROE 2.18% 3.27% 3.07% 3.58% 2.22% 28.00% 4.07% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 45.73 50.67 54.61 50.75 38.79 46.44 52.73 -2.34%
EPS 3.18 4.54 3.90 3.97 2.00 29.96 3.69 -2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.39 1.27 1.11 0.90 1.07 0.91 8.19%
Adjusted Per Share Value based on latest NOSH - 362,569
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 19.94 22.11 23.82 22.11 16.94 20.26 18.83 0.95%
EPS 1.39 1.98 1.70 1.73 0.87 13.07 1.32 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6364 0.6067 0.554 0.4837 0.393 0.4668 0.3249 11.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.56 1.64 2.12 2.38 0.75 0.88 0.95 -
P/RPS 3.41 3.24 3.88 4.69 1.93 1.89 1.80 11.22%
P/EPS 49.06 36.12 54.36 59.95 37.50 2.94 25.68 11.38%
EY 2.04 2.77 1.84 1.67 2.67 34.05 3.89 -10.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.18 1.67 2.14 0.83 0.82 1.04 0.47%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 10/05/13 24/05/12 06/05/11 05/05/10 28/04/09 28/05/08 24/05/07 -
Price 1.64 1.31 2.08 2.26 0.88 0.94 1.35 -
P/RPS 3.59 2.59 3.81 4.45 2.27 2.02 2.56 5.79%
P/EPS 51.57 28.85 53.33 56.93 44.00 3.14 36.49 5.92%
EY 1.94 3.47 1.88 1.76 2.27 31.87 2.74 -5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.94 1.64 2.04 0.98 0.88 1.48 -4.53%

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