[EDGENTA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -49.29%
YoY- 27.51%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 895,246 734,000 794,501 699,286 904,399 788,793 749,248 12.56%
PBT 42,650 108,111 101,352 53,306 126,199 79,867 70,764 -28.58%
Tax -26,936 -28,358 -25,618 -14,974 -36,669 -16,329 -15,502 44.38%
NP 15,714 79,753 75,734 38,332 89,530 63,538 55,262 -56.65%
-
NP to SH 25,252 69,903 58,852 37,174 73,300 52,411 47,521 -34.31%
-
Tax Rate 63.16% 26.23% 25.28% 28.09% 29.06% 20.45% 21.91% -
Total Cost 879,532 654,247 718,767 660,954 814,869 725,255 693,986 17.06%
-
Net Worth 1,344,058 1,302,034 1,212,855 1,203,884 1,163,362 363,540 363,576 138.51%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 122,187 - - - 40,677 - - -
Div Payout % 483.87% - - - 55.49% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,344,058 1,302,034 1,212,855 1,203,884 1,163,362 363,540 363,576 138.51%
NOSH 814,580 813,771 813,997 813,435 813,540 363,540 363,576 70.97%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.76% 10.87% 9.53% 5.48% 9.90% 8.06% 7.38% -
ROE 1.88% 5.37% 4.85% 3.09% 6.30% 14.42% 13.07% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 109.90 90.20 97.60 85.97 111.17 216.98 206.08 -34.16%
EPS 3.10 8.59 7.23 4.57 9.01 6.44 5.84 -34.36%
DPS 15.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.65 1.60 1.49 1.48 1.43 1.00 1.00 39.50%
Adjusted Per Share Value based on latest NOSH - 813,435
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 107.60 88.22 95.49 84.05 108.70 94.80 90.05 12.56%
EPS 3.03 8.40 7.07 4.47 8.81 6.30 5.71 -34.37%
DPS 14.69 0.00 0.00 0.00 4.89 0.00 0.00 -
NAPS 1.6154 1.5649 1.4577 1.4469 1.3982 0.4369 0.437 138.50%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.31 3.55 3.45 3.30 2.73 3.26 3.50 -
P/RPS 3.01 3.94 3.53 3.84 2.46 1.50 1.70 46.20%
P/EPS 106.77 41.33 47.72 72.21 30.30 22.61 26.78 150.80%
EY 0.94 2.42 2.10 1.38 3.30 4.42 3.73 -60.00%
DY 4.53 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 2.01 2.22 2.32 2.23 1.91 3.26 3.50 -30.83%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 28/08/15 25/05/15 27/02/15 20/11/14 26/08/14 -
Price 3.40 3.39 3.13 3.75 2.79 2.94 3.52 -
P/RPS 3.09 3.76 3.21 4.36 2.51 1.35 1.71 48.19%
P/EPS 109.68 39.46 43.29 82.06 30.97 20.39 26.93 154.38%
EY 0.91 2.53 2.31 1.22 3.23 4.90 3.71 -60.71%
DY 4.41 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 2.06 2.12 2.10 2.53 1.95 2.94 3.52 -29.96%

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