[EDGENTA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 118.47%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 165,868 856,796 623,734 401,984 183,995 880,070 694,004 -61.45%
PBT 22,450 198,598 111,584 68,250 29,736 121,714 24,007 -4.36%
Tax -5,648 -51,130 -35,994 -18,848 -8,156 -48,499 -23,029 -60.78%
NP 16,802 147,468 75,590 49,402 21,580 73,215 978 564.65%
-
NP to SH 11,533 108,502 54,796 36,019 16,487 61,589 3,787 109.96%
-
Tax Rate 25.16% 25.75% 32.26% 27.62% 27.43% 39.85% 95.93% -
Total Cost 149,066 709,328 548,144 352,582 162,415 806,855 693,026 -64.06%
-
Net Worth 529,502 519,153 522,557 501,070 504,778 486,373 429,678 14.92%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 108,913 72,577 - - 29,037 - -
Div Payout % - 100.38% 132.45% - - 47.15% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 529,502 519,153 522,557 501,070 504,778 486,373 429,678 14.92%
NOSH 362,672 363,044 363,191 363,094 363,149 362,965 364,134 -0.26%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.13% 17.21% 12.12% 12.29% 11.73% 8.32% 0.14% -
ROE 2.18% 20.90% 10.49% 7.19% 3.27% 12.66% 0.88% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 45.73 236.00 171.88 110.71 50.67 242.47 190.59 -61.35%
EPS 3.18 29.89 15.10 9.92 4.54 16.97 1.04 110.52%
DPS 0.00 30.00 20.00 0.00 0.00 8.00 0.00 -
NAPS 1.46 1.43 1.44 1.38 1.39 1.34 1.18 15.23%
Adjusted Per Share Value based on latest NOSH - 363,048
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.95 103.03 75.00 48.34 22.12 105.83 83.45 -61.44%
EPS 1.39 13.05 6.59 4.33 1.98 7.41 0.46 108.87%
DPS 0.00 13.10 8.73 0.00 0.00 3.49 0.00 -
NAPS 0.6367 0.6243 0.6284 0.6025 0.607 0.5848 0.5167 14.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.56 1.45 1.28 1.56 1.64 1.79 1.35 -
P/RPS 3.41 0.61 0.74 1.41 3.24 0.74 0.71 184.39%
P/EPS 49.06 4.85 8.48 15.73 36.12 10.55 129.81 -47.69%
EY 2.04 20.61 11.80 6.36 2.77 9.48 0.77 91.35%
DY 0.00 20.69 15.63 0.00 0.00 4.47 0.00 -
P/NAPS 1.07 1.01 0.89 1.13 1.18 1.34 1.14 -4.13%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 10/05/13 25/02/13 19/11/12 09/08/12 24/05/12 29/02/12 30/11/11 -
Price 1.64 1.44 1.38 1.30 1.31 1.71 1.50 -
P/RPS 3.59 0.61 0.80 1.17 2.59 0.71 0.79 174.10%
P/EPS 51.57 4.82 9.14 13.10 28.85 10.08 144.23 -49.59%
EY 1.94 20.75 10.94 7.63 3.47 9.92 0.69 99.08%
DY 0.00 20.83 14.49 0.00 0.00 4.68 0.00 -
P/NAPS 1.12 1.01 0.96 0.94 0.94 1.28 1.27 -8.03%

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