[EDGENTA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 77.44%
YoY- -39.14%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,396,095 646,847 2,699,652 492,726 325,474 165,868 856,796 38.59%
PBT 118,396 47,632 317,163 67,108 36,444 22,450 198,598 -29.23%
Tax -29,555 -14,053 -87,313 -20,349 -12,126 -5,648 -51,130 -30.67%
NP 88,841 33,579 229,850 46,759 24,318 16,802 147,468 -28.73%
-
NP to SH 76,675 29,154 190,430 33,349 18,794 11,533 108,502 -20.71%
-
Tax Rate 24.96% 29.50% 27.53% 30.32% 33.27% 25.16% 25.75% -
Total Cost 1,307,254 613,268 2,469,802 445,967 301,156 149,066 709,328 50.48%
-
Net Worth 363,263 362,844 620,809 526,181 511,574 529,502 519,153 -21.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 36,304 - - - 108,913 -
Div Payout % - - 19.06% - - - 100.38% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 363,263 362,844 620,809 526,181 511,574 529,502 519,153 -21.23%
NOSH 363,263 362,844 363,046 362,883 362,818 362,672 363,044 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.36% 5.19% 8.51% 9.49% 7.47% 10.13% 17.21% -
ROE 21.11% 8.03% 30.67% 6.34% 3.67% 2.18% 20.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 384.32 178.27 743.61 135.78 89.71 45.73 236.00 38.54%
EPS 9.43 3.58 23.41 9.19 5.18 3.18 29.89 -53.75%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 30.00 -
NAPS 1.00 1.00 1.71 1.45 1.41 1.46 1.43 -21.26%
Adjusted Per Share Value based on latest NOSH - 362,967
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 167.88 77.78 324.62 59.25 39.14 19.95 103.03 38.59%
EPS 9.22 3.51 22.90 4.01 2.26 1.39 13.05 -20.72%
DPS 0.00 0.00 4.37 0.00 0.00 0.00 13.10 -
NAPS 0.4368 0.4363 0.7465 0.6327 0.6152 0.6367 0.6243 -21.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.50 2.88 2.55 2.55 1.78 1.56 1.45 -
P/RPS 0.91 1.62 0.34 1.88 1.98 3.41 0.61 30.65%
P/EPS 16.58 35.84 4.86 27.75 34.36 49.06 4.85 127.44%
EY 6.03 2.79 20.57 3.60 2.91 2.04 20.61 -56.02%
DY 0.00 0.00 3.92 0.00 0.00 0.00 20.69 -
P/NAPS 3.50 2.88 1.49 1.76 1.26 1.07 1.01 129.51%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 25/11/13 28/08/13 10/05/13 25/02/13 -
Price 3.52 3.13 2.67 2.51 2.32 1.64 1.44 -
P/RPS 0.92 1.76 0.36 1.85 2.59 3.59 0.61 31.61%
P/EPS 16.68 38.96 5.09 27.31 44.79 51.57 4.82 129.30%
EY 6.00 2.57 19.65 3.66 2.23 1.94 20.75 -56.37%
DY 0.00 0.00 3.75 0.00 0.00 0.00 20.83 -
P/NAPS 3.52 3.13 1.56 1.73 1.65 1.12 1.01 130.39%

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