[EDGENTA] QoQ Annualized 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- 18.3%
YoY- -39.14%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,792,190 2,587,388 2,699,652 656,968 650,948 663,472 856,796 120.28%
PBT 236,792 190,528 317,163 89,477 72,888 89,800 198,598 12.47%
Tax -59,110 -56,212 -87,313 -27,132 -24,252 -22,592 -51,130 10.18%
NP 177,682 134,316 229,850 62,345 48,636 67,208 147,468 13.26%
-
NP to SH 153,350 116,616 190,430 44,465 37,588 46,132 108,502 26.01%
-
Tax Rate 24.96% 29.50% 27.53% 30.32% 33.27% 25.16% 25.75% -
Total Cost 2,614,508 2,453,072 2,469,802 594,622 602,312 596,264 709,328 139.18%
-
Net Worth 363,263 362,844 620,809 526,181 511,574 529,502 519,153 -21.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 36,304 - - - 108,913 -
Div Payout % - - 19.06% - - - 100.38% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 363,263 362,844 620,809 526,181 511,574 529,502 519,153 -21.23%
NOSH 363,263 362,844 363,046 362,883 362,818 362,672 363,044 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.36% 5.19% 8.51% 9.49% 7.47% 10.13% 17.21% -
ROE 42.21% 32.14% 30.67% 8.45% 7.35% 8.71% 20.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 768.64 713.08 743.61 181.04 179.41 182.94 236.00 120.19%
EPS 18.86 14.32 23.41 12.25 10.36 12.72 29.89 -26.49%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 30.00 -
NAPS 1.00 1.00 1.71 1.45 1.41 1.46 1.43 -21.26%
Adjusted Per Share Value based on latest NOSH - 362,967
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 335.59 310.97 324.46 78.96 78.24 79.74 102.98 120.28%
EPS 18.43 14.02 22.89 5.34 4.52 5.54 13.04 26.02%
DPS 0.00 0.00 4.36 0.00 0.00 0.00 13.09 -
NAPS 0.4366 0.4361 0.7461 0.6324 0.6148 0.6364 0.624 -21.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.50 2.88 2.55 2.55 1.78 1.56 1.45 -
P/RPS 0.46 0.40 0.34 1.41 0.99 0.85 0.61 -17.19%
P/EPS 8.29 8.96 4.86 20.81 17.18 12.26 4.85 43.09%
EY 12.06 11.16 20.57 4.81 5.82 8.15 20.61 -30.10%
DY 0.00 0.00 3.92 0.00 0.00 0.00 20.69 -
P/NAPS 3.50 2.88 1.49 1.76 1.26 1.07 1.01 129.51%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 25/11/13 28/08/13 10/05/13 25/02/13 -
Price 3.52 3.13 2.67 2.51 2.32 1.64 1.44 -
P/RPS 0.46 0.44 0.36 1.39 1.29 0.90 0.61 -17.19%
P/EPS 8.34 9.74 5.09 20.48 22.39 12.89 4.82 44.27%
EY 11.99 10.27 19.65 4.88 4.47 7.76 20.75 -30.69%
DY 0.00 0.00 3.75 0.00 0.00 0.00 20.83 -
P/NAPS 3.52 3.13 1.56 1.73 1.65 1.12 1.01 130.39%

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