[EDGENTA] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -69.62%
YoY- -87.03%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,668,220 1,579,093 1,421,590 2,698,648 2,607,264 3,123,033 2,970,382 -31.90%
PBT 130,168 181,491 166,234 20,506 106,172 305,419 350,358 -48.28%
Tax -9,704 -134,919 -100,605 -47,052 -28,072 -95,886 -91,933 -77.63%
NP 120,464 46,572 65,629 -26,546 78,100 209,533 258,425 -39.85%
-
NP to SH 109,132 80,056 84,757 24,908 81,976 191,181 221,238 -37.54%
-
Tax Rate 7.45% 74.34% 60.52% 229.45% 26.44% 31.39% 26.24% -
Total Cost 1,547,756 1,532,521 1,355,961 2,725,194 2,529,164 2,913,500 2,711,957 -31.17%
-
Net Worth 1,413,760 1,372,179 1,338,914 1,289,017 1,211,748 1,342,334 1,301,403 5.67%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 58,213 - - - 122,030 - -
Div Payout % - 72.72% - - - 63.83% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,413,760 1,372,179 1,338,914 1,289,017 1,211,748 1,342,334 1,301,403 5.67%
NOSH 831,624 831,624 831,624 831,624 813,253 813,536 813,377 1.48%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.22% 2.95% 4.62% -0.98% 3.00% 6.71% 8.70% -
ROE 7.72% 5.83% 6.33% 1.93% 6.77% 14.24% 17.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 200.60 189.88 170.94 324.50 320.60 383.88 365.19 -32.90%
EPS 13.12 9.68 10.27 3.04 10.08 23.50 27.20 -38.46%
DPS 0.00 7.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 1.70 1.65 1.61 1.55 1.49 1.65 1.60 4.12%
Adjusted Per Share Value based on latest NOSH - 831,624
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 200.60 189.88 170.94 324.50 313.51 375.53 357.18 -31.90%
EPS 13.12 9.68 10.27 3.04 9.86 22.99 26.60 -37.54%
DPS 0.00 7.00 0.00 0.00 0.00 14.67 0.00 -
NAPS 1.70 1.65 1.61 1.55 1.4571 1.6141 1.5649 5.67%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.26 3.45 3.33 3.60 3.65 3.31 3.55 -
P/RPS 1.63 1.82 1.95 1.11 1.14 0.86 0.97 41.29%
P/EPS 24.84 35.84 32.67 120.20 36.21 14.09 13.05 53.52%
EY 4.03 2.79 3.06 0.83 2.76 7.10 7.66 -34.80%
DY 0.00 2.03 0.00 0.00 0.00 4.53 0.00 -
P/NAPS 1.92 2.09 2.07 2.32 2.45 2.01 2.22 -9.21%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 24/02/17 24/11/16 29/08/16 27/05/16 29/02/16 25/11/15 -
Price 3.03 3.21 3.30 3.50 3.82 3.40 3.39 -
P/RPS 1.51 1.69 1.93 1.08 1.19 0.89 0.93 38.10%
P/EPS 23.09 33.35 32.38 116.86 37.90 14.47 12.46 50.81%
EY 4.33 3.00 3.09 0.86 2.64 6.91 8.02 -33.67%
DY 0.00 2.18 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 1.78 1.95 2.05 2.26 2.56 2.06 2.12 -10.99%

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