[EDGENTA] YoY 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- -10.63%
YoY- 52.71%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 167,252 221,750 309,396 230,694 197,802 163,153 176,603 -0.90%
PBT 30,664 43,334 -30,411 41,640 34,145 22,857 29,780 0.48%
Tax -8,223 -17,146 -8,107 -5,887 -8,676 -7,743 -6,501 3.99%
NP 22,441 26,188 -38,518 35,753 25,469 15,114 23,279 -0.60%
-
NP to SH 14,555 18,777 -26,869 29,014 18,999 12,944 16,832 -2.39%
-
Tax Rate 26.82% 39.57% - 14.14% 25.41% 33.88% 21.83% -
Total Cost 144,811 195,562 347,914 194,941 172,333 148,039 153,324 -0.94%
-
Net Worth 526,302 522,995 428,451 443,017 348,738 409,712 296,243 10.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 72,638 - - - - - -
Div Payout % - 386.85% - - - - - -
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 526,302 522,995 428,451 443,017 348,738 409,712 296,243 10.04%
NOSH 362,967 363,191 363,094 363,128 363,269 362,577 336,640 1.26%
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 13.42% 11.81% -12.45% 15.50% 12.88% 9.26% 13.18% -
ROE 2.77% 3.59% -6.27% 6.55% 5.45% 3.16% 5.68% -
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 46.08 61.06 85.21 63.53 54.45 45.00 52.46 -2.13%
EPS 4.01 5.17 -7.40 7.99 5.23 3.57 4.98 -3.54%
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 20.11 26.66 37.20 27.74 23.79 19.62 21.24 -0.90%
EPS 1.75 2.26 -3.23 3.49 2.28 1.56 2.02 -2.36%
DPS 0.00 8.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6329 0.6289 0.5152 0.5327 0.4193 0.4927 0.3562 10.04%
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 5.53 2.10 1.58 5.07 1.95 1.71 2.78 12.13%
P/EPS 63.59 24.76 -18.24 40.30 20.27 21.57 29.20 13.83%
EY 1.57 4.04 -5.48 2.48 4.93 4.64 3.42 -12.15%
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 5.45 2.26 1.76 4.33 2.08 1.36 2.46 14.16%
P/EPS 62.59 26.69 -20.27 34.42 21.61 17.09 25.80 15.90%
EY 1.60 3.75 -4.93 2.91 4.63 5.85 3.88 -13.71%
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