[EDGENTA] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 158.31%
YoY- 25.24%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 651,816 3,123,033 2,227,787 1,493,787 699,286 3,089,287 2,184,888 -55.31%
PBT 26,543 305,419 262,769 154,658 53,306 324,462 198,263 -73.79%
Tax -7,018 -95,886 -68,950 -40,592 -14,974 -82,553 -45,884 -71.36%
NP 19,525 209,533 193,819 114,066 38,332 241,909 152,379 -74.55%
-
NP to SH 20,494 191,181 165,929 96,026 37,174 202,386 129,086 -70.64%
-
Tax Rate 26.44% 31.39% 26.24% 26.25% 28.09% 25.44% 23.14% -
Total Cost 632,291 2,913,500 2,033,968 1,379,721 660,954 2,847,378 2,032,509 -54.05%
-
Net Worth 1,211,748 1,342,334 1,301,403 1,212,531 1,203,884 1,163,231 362,891 123.24%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 122,030 - - - 187,093 - -
Div Payout % - 63.83% - - - 92.44% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,211,748 1,342,334 1,301,403 1,212,531 1,203,884 1,163,231 362,891 123.24%
NOSH 813,253 813,536 813,377 813,779 813,435 813,448 362,891 71.16%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.00% 6.71% 8.70% 7.64% 5.48% 7.83% 6.97% -
ROE 1.69% 14.24% 12.75% 7.92% 3.09% 17.40% 35.57% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 80.15 383.88 273.89 183.56 85.97 379.78 602.08 -73.89%
EPS 2.52 23.50 20.40 11.80 4.57 24.88 15.87 -70.64%
DPS 0.00 15.00 0.00 0.00 0.00 23.00 0.00 -
NAPS 1.49 1.65 1.60 1.49 1.48 1.43 1.00 30.42%
Adjusted Per Share Value based on latest NOSH - 813,997
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 78.34 375.35 267.75 179.53 84.05 371.29 262.60 -55.32%
EPS 2.46 22.98 19.94 11.54 4.47 24.32 15.51 -70.66%
DPS 0.00 14.67 0.00 0.00 0.00 22.49 0.00 -
NAPS 1.4564 1.6133 1.5641 1.4573 1.4469 1.3981 0.4362 123.22%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.65 3.31 3.55 3.45 3.30 2.73 3.26 -
P/RPS 4.55 0.86 1.30 1.88 3.84 0.72 0.54 313.53%
P/EPS 144.84 14.09 17.40 29.24 72.21 10.97 9.16 528.92%
EY 0.69 7.10 5.75 3.42 1.38 9.11 10.91 -84.09%
DY 0.00 4.53 0.00 0.00 0.00 8.42 0.00 -
P/NAPS 2.45 2.01 2.22 2.32 2.23 1.91 3.26 -17.32%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 25/11/15 28/08/15 25/05/15 27/02/15 20/11/14 -
Price 3.82 3.40 3.39 3.13 3.75 2.79 2.94 -
P/RPS 4.77 0.89 1.24 1.71 4.36 0.73 0.49 355.28%
P/EPS 151.59 14.47 16.62 26.53 82.06 11.21 8.27 593.97%
EY 0.66 6.91 6.02 3.77 1.22 8.92 12.10 -85.59%
DY 0.00 4.41 0.00 0.00 0.00 8.24 0.00 -
P/NAPS 2.56 2.06 2.12 2.10 2.53 1.95 2.94 -8.80%

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