[EDGENTA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -37.04%
YoY- -62.83%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 697,508 794,501 749,248 159,606 217,989 186,420 270,216 17.10%
PBT -16,290 101,352 70,764 13,994 38,514 28,782 44,439 -
Tax -16,508 -25,618 -15,502 -6,478 -10,692 -8,248 -4,958 22.17%
NP -32,798 75,734 55,262 7,516 27,822 20,534 39,481 -
-
NP to SH -8,040 58,852 47,521 7,261 19,532 16,502 32,466 -
-
Tax Rate - 25.28% 21.91% 46.29% 27.76% 28.66% 11.16% -
Total Cost 730,306 718,767 693,986 152,090 190,167 165,886 230,735 21.14%
-
Net Worth 1,289,017 1,212,855 363,576 511,900 501,006 456,978 421,259 20.46%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,289,017 1,212,855 363,576 511,900 501,006 456,978 421,259 20.46%
NOSH 831,624 813,997 363,576 363,050 363,048 362,681 363,154 14.79%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -4.70% 9.53% 7.38% 4.71% 12.76% 11.01% 14.61% -
ROE -0.62% 4.85% 13.07% 1.42% 3.90% 3.61% 7.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.87 97.60 206.08 43.96 60.04 51.40 74.41 2.01%
EPS -0.97 7.23 5.84 2.00 5.38 4.55 8.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.49 1.00 1.41 1.38 1.26 1.16 4.94%
Adjusted Per Share Value based on latest NOSH - 363,050
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.83 95.49 90.05 19.18 26.20 22.41 32.48 17.10%
EPS -0.97 7.07 5.71 0.87 2.35 1.98 3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5492 1.4577 0.437 0.6152 0.6021 0.5492 0.5063 20.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.60 3.45 3.50 1.78 1.56 2.09 2.67 -
P/RPS 4.29 3.53 1.70 4.05 2.60 4.07 3.59 3.01%
P/EPS -372.37 47.72 26.78 89.00 29.00 45.93 29.87 -
EY -0.27 2.10 3.73 1.12 3.45 2.18 3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.32 3.50 1.26 1.13 1.66 2.30 0.14%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 26/08/14 28/08/13 09/08/12 23/08/11 05/08/10 -
Price 3.50 3.13 3.52 2.32 1.30 1.79 2.79 -
P/RPS 4.17 3.21 1.71 5.28 2.17 3.48 3.75 1.78%
P/EPS -362.03 43.29 26.93 116.00 24.16 39.34 31.21 -
EY -0.28 2.31 3.71 0.86 4.14 2.54 3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.10 3.52 1.65 0.94 1.42 2.41 -1.06%

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