[EDGENTA] YoY 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- -59.32%
YoY- -93.32%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
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 183,995 198,188 183,987 140,926 168,564 156,646 134,239 5.39%
PBT 29,736 25,636 23,873 14,067 26,817 23,505 14,600 12.57%
Tax -8,156 -6,674 -4,725 -4,803 87,977 -6,804 -5,833 5.74%
NP 21,580 18,962 19,148 9,264 114,794 16,701 8,767 16.18%
-
NP to SH 16,487 14,154 14,394 7,266 108,745 10,991 5,013 21.92%
-
Tax Rate 27.43% 26.03% 19.79% 34.14% -328.06% 28.95% 39.95% -
Total Cost 162,415 179,226 164,839 131,662 53,770 139,945 125,472 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 3.27% 3.07% 3.58% 2.22% 28.00% 4.07% 2.14% -
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 50.67 54.61 50.75 38.79 46.44 52.73 48.20 0.83%
EPS 4.54 3.90 3.97 2.00 29.96 3.69 1.80 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 22.12 23.83 22.12 16.95 20.27 18.84 16.14 5.38%
EPS 1.98 1.70 1.73 0.87 13.08 1.32 0.60 21.99%
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 3.24 3.88 4.69 1.93 1.89 1.80 0.85 24.95%
P/EPS 36.12 54.36 59.95 37.50 2.94 25.68 22.78 7.97%
EY 2.77 1.84 1.67 2.67 34.05 3.89 4.39 -7.38%
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 2.59 3.81 4.45 2.27 2.02 2.56 1.27 12.59%
P/EPS 28.85 53.33 56.93 44.00 3.14 36.49 33.89 -2.64%
EY 3.47 1.88 1.76 2.27 31.87 2.74 2.95 2.74%
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