[EDGENTA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 72.8%
YoY- 28.54%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,349,324 651,816 3,123,033 2,227,787 1,493,787 699,286 3,089,287 -42.46%
PBT 10,253 26,543 305,419 262,769 154,658 53,306 324,462 -90.02%
Tax -23,526 -7,018 -95,886 -68,950 -40,592 -14,974 -82,553 -56.72%
NP -13,273 19,525 209,533 193,819 114,066 38,332 241,909 -
-
NP to SH 12,454 20,494 191,181 165,929 96,026 37,174 202,386 -84.43%
-
Tax Rate 229.45% 26.44% 31.39% 26.24% 26.25% 28.09% 25.44% -
Total Cost 1,362,597 632,291 2,913,500 2,033,968 1,379,721 660,954 2,847,378 -38.84%
-
Net Worth 1,289,017 1,211,748 1,342,334 1,301,403 1,212,531 1,203,884 1,163,231 7.09%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 122,030 - - - 187,093 -
Div Payout % - - 63.83% - - - 92.44% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,289,017 1,211,748 1,342,334 1,301,403 1,212,531 1,203,884 1,163,231 7.09%
NOSH 831,624 813,253 813,536 813,377 813,779 813,435 813,448 1.48%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -0.98% 3.00% 6.71% 8.70% 7.64% 5.48% 7.83% -
ROE 0.97% 1.69% 14.24% 12.75% 7.92% 3.09% 17.40% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 162.25 80.15 383.88 273.89 183.56 85.97 379.78 -43.30%
EPS 1.52 2.52 23.50 20.40 11.80 4.57 24.88 -84.51%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 23.00 -
NAPS 1.55 1.49 1.65 1.60 1.49 1.48 1.43 5.52%
Adjusted Per Share Value based on latest NOSH - 813,771
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 162.25 78.38 375.53 267.88 179.62 84.09 371.48 -42.46%
EPS 1.52 2.46 22.99 19.95 11.55 4.47 24.34 -84.28%
DPS 0.00 0.00 14.67 0.00 0.00 0.00 22.50 -
NAPS 1.55 1.4571 1.6141 1.5649 1.458 1.4476 1.3987 7.09%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.60 3.65 3.31 3.55 3.45 3.30 2.73 -
P/RPS 2.22 4.55 0.86 1.30 1.88 3.84 0.72 111.98%
P/EPS 240.39 144.84 14.09 17.40 29.24 72.21 10.97 684.55%
EY 0.42 0.69 7.10 5.75 3.42 1.38 9.11 -87.16%
DY 0.00 0.00 4.53 0.00 0.00 0.00 8.42 -
P/NAPS 2.32 2.45 2.01 2.22 2.32 2.23 1.91 13.85%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 29/02/16 25/11/15 28/08/15 25/05/15 27/02/15 -
Price 3.50 3.82 3.40 3.39 3.13 3.75 2.79 -
P/RPS 2.16 4.77 0.89 1.24 1.71 4.36 0.73 106.24%
P/EPS 233.71 151.59 14.47 16.62 26.53 82.06 11.21 658.90%
EY 0.43 0.66 6.91 6.02 3.77 1.22 8.92 -86.77%
DY 0.00 0.00 4.41 0.00 0.00 0.00 8.24 -
P/NAPS 2.26 2.56 2.06 2.12 2.10 2.53 1.95 10.34%

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