[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -89.37%
YoY- -30.05%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,699,652 492,726 325,474 165,868 856,796 623,734 401,984 254.72%
PBT 317,163 67,108 36,444 22,450 198,598 111,584 68,250 177.69%
Tax -87,313 -20,349 -12,126 -5,648 -51,130 -35,994 -18,848 177.11%
NP 229,850 46,759 24,318 16,802 147,468 75,590 49,402 177.91%
-
NP to SH 190,430 33,349 18,794 11,533 108,502 54,796 36,019 202.56%
-
Tax Rate 27.53% 30.32% 33.27% 25.16% 25.75% 32.26% 27.62% -
Total Cost 2,469,802 445,967 301,156 149,066 709,328 548,144 352,582 264.80%
-
Net Worth 620,809 526,181 511,574 529,502 519,153 522,557 501,070 15.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 36,304 - - - 108,913 72,577 - -
Div Payout % 19.06% - - - 100.38% 132.45% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 620,809 526,181 511,574 529,502 519,153 522,557 501,070 15.31%
NOSH 363,046 362,883 362,818 362,672 363,044 363,191 363,094 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.51% 9.49% 7.47% 10.13% 17.21% 12.12% 12.29% -
ROE 30.67% 6.34% 3.67% 2.18% 20.90% 10.49% 7.19% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 743.61 135.78 89.71 45.73 236.00 171.88 110.71 254.75%
EPS 23.41 9.19 5.18 3.18 29.89 15.10 9.92 76.97%
DPS 10.00 0.00 0.00 0.00 30.00 20.00 0.00 -
NAPS 1.71 1.45 1.41 1.46 1.43 1.44 1.38 15.32%
Adjusted Per Share Value based on latest NOSH - 362,672
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 324.46 59.22 39.12 19.94 102.98 74.97 48.31 254.73%
EPS 22.89 4.01 2.26 1.39 13.04 6.59 4.33 202.54%
DPS 4.36 0.00 0.00 0.00 13.09 8.72 0.00 -
NAPS 0.7461 0.6324 0.6148 0.6364 0.624 0.628 0.6022 15.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.55 2.55 1.78 1.56 1.45 1.28 1.56 -
P/RPS 0.34 1.88 1.98 3.41 0.61 0.74 1.41 -61.15%
P/EPS 4.86 27.75 34.36 49.06 4.85 8.48 15.73 -54.19%
EY 20.57 3.60 2.91 2.04 20.61 11.80 6.36 118.23%
DY 3.92 0.00 0.00 0.00 20.69 15.63 0.00 -
P/NAPS 1.49 1.76 1.26 1.07 1.01 0.89 1.13 20.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 28/08/13 10/05/13 25/02/13 19/11/12 09/08/12 -
Price 2.67 2.51 2.32 1.64 1.44 1.38 1.30 -
P/RPS 0.36 1.85 2.59 3.59 0.61 0.80 1.17 -54.32%
P/EPS 5.09 27.31 44.79 51.57 4.82 9.14 13.10 -46.66%
EY 19.65 3.66 2.23 1.94 20.75 10.94 7.63 87.56%
DY 3.75 0.00 0.00 0.00 20.83 14.49 0.00 -
P/NAPS 1.56 1.73 1.65 1.12 1.01 0.96 0.94 40.04%

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