[EDGENTA] YoY 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,066,193 2,227,787 2,184,888 492,726 623,734 694,004 684,897 7.64%
PBT 124,676 262,769 198,263 67,108 111,584 24,007 109,952 2.11%
Tax -75,454 -68,950 -45,884 -20,349 -35,994 -23,029 -15,570 30.05%
NP 49,222 193,819 152,379 46,759 75,590 978 94,382 -10.27%
-
NP to SH 63,568 165,929 129,086 33,349 54,796 3,787 75,874 -2.90%
-
Tax Rate 60.52% 26.24% 23.14% 30.32% 32.26% 95.93% 14.16% -
Total Cost 1,016,971 2,033,968 2,032,509 445,967 548,144 693,026 590,515 9.47%
-
Net Worth 1,338,914 1,301,403 362,891 526,181 522,557 429,678 442,900 20.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 72,577 - - -
Div Payout % - - - - 132.45% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,338,914 1,301,403 362,891 526,181 522,557 429,678 442,900 20.22%
NOSH 831,624 813,377 362,891 362,883 363,191 364,134 363,033 14.80%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.62% 8.70% 6.97% 9.49% 12.12% 0.14% 13.78% -
ROE 4.75% 12.75% 35.57% 6.34% 10.49% 0.88% 17.13% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 128.21 273.89 602.08 135.78 171.88 190.59 188.66 -6.22%
EPS 7.70 20.40 15.87 9.19 15.10 1.04 20.90 -15.31%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.61 1.60 1.00 1.45 1.44 1.18 1.22 4.72%
Adjusted Per Share Value based on latest NOSH - 362,967
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 128.14 267.75 262.60 59.22 74.97 83.41 82.32 7.64%
EPS 7.64 19.94 15.51 4.01 6.59 0.46 9.12 -2.90%
DPS 0.00 0.00 0.00 0.00 8.72 0.00 0.00 -
NAPS 1.6092 1.5641 0.4362 0.6324 0.628 0.5164 0.5323 20.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.33 3.55 3.26 2.55 1.28 1.35 3.22 -
P/RPS 2.60 1.30 0.54 1.88 0.74 0.71 1.71 7.22%
P/EPS 43.56 17.40 9.16 27.75 8.48 129.81 15.41 18.89%
EY 2.30 5.75 10.91 3.60 11.80 0.77 6.49 -15.86%
DY 0.00 0.00 0.00 0.00 15.63 0.00 0.00 -
P/NAPS 2.07 2.22 3.26 1.76 0.89 1.14 2.64 -3.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 20/11/14 25/11/13 19/11/12 30/11/11 16/11/10 -
Price 3.30 3.39 2.94 2.51 1.38 1.50 2.75 -
P/RPS 2.57 1.24 0.49 1.85 0.80 0.79 1.46 9.87%
P/EPS 43.17 16.62 8.27 27.31 9.14 144.23 13.16 21.87%
EY 2.32 6.02 12.10 3.66 10.94 0.69 7.60 -17.92%
DY 0.00 0.00 0.00 0.00 14.49 0.00 0.00 -
P/NAPS 2.05 2.12 2.94 1.73 0.96 1.27 2.25 -1.53%

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