[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -73.23%
YoY- 16.48%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 856,796 623,734 401,984 183,995 880,070 694,004 384,608 70.15%
PBT 198,598 111,584 68,250 29,736 121,714 24,007 54,418 136.11%
Tax -51,130 -35,994 -18,848 -8,156 -48,499 -23,029 -14,922 126.43%
NP 147,468 75,590 49,402 21,580 73,215 978 39,496 139.71%
-
NP to SH 108,502 54,796 36,019 16,487 61,589 3,787 30,656 131.35%
-
Tax Rate 25.75% 32.26% 27.62% 27.43% 39.85% 95.93% 27.42% -
Total Cost 709,328 548,144 352,582 162,415 806,855 693,026 345,112 61.30%
-
Net Worth 519,153 522,557 501,070 504,778 486,373 429,678 457,119 8.81%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 108,913 72,577 - - 29,037 - - -
Div Payout % 100.38% 132.45% - - 47.15% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 519,153 522,557 501,070 504,778 486,373 429,678 457,119 8.81%
NOSH 363,044 363,191 363,094 363,149 362,965 364,134 362,792 0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.21% 12.12% 12.29% 11.73% 8.32% 0.14% 10.27% -
ROE 20.90% 10.49% 7.19% 3.27% 12.66% 0.88% 6.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 236.00 171.88 110.71 50.67 242.47 190.59 106.01 70.08%
EPS 29.89 15.10 9.92 4.54 16.97 1.04 8.45 131.26%
DPS 30.00 20.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.43 1.44 1.38 1.39 1.34 1.18 1.26 8.76%
Adjusted Per Share Value based on latest NOSH - 363,149
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 102.98 74.97 48.31 22.11 105.77 83.41 46.23 70.15%
EPS 13.04 6.59 4.33 1.98 7.40 0.46 3.68 131.53%
DPS 13.09 8.72 0.00 0.00 3.49 0.00 0.00 -
NAPS 0.624 0.628 0.6022 0.6067 0.5846 0.5164 0.5494 8.81%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.45 1.28 1.56 1.64 1.79 1.35 2.09 -
P/RPS 0.61 0.74 1.41 3.24 0.74 0.71 1.97 -54.06%
P/EPS 4.85 8.48 15.73 36.12 10.55 129.81 24.73 -66.07%
EY 20.61 11.80 6.36 2.77 9.48 0.77 4.04 194.88%
DY 20.69 15.63 0.00 0.00 4.47 0.00 0.00 -
P/NAPS 1.01 0.89 1.13 1.18 1.34 1.14 1.66 -28.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 19/11/12 09/08/12 24/05/12 29/02/12 30/11/11 23/08/11 -
Price 1.44 1.38 1.30 1.31 1.71 1.50 1.79 -
P/RPS 0.61 0.80 1.17 2.59 0.71 0.79 1.69 -49.14%
P/EPS 4.82 9.14 13.10 28.85 10.08 144.23 21.18 -62.55%
EY 20.75 10.94 7.63 3.47 9.92 0.69 4.72 167.15%
DY 20.83 14.49 0.00 0.00 4.68 0.00 0.00 -
P/NAPS 1.01 0.96 0.94 0.94 1.28 1.27 1.42 -20.23%

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