[EDGENTA] QoQ Cumulative 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- 62.96%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 646,847 2,699,652 492,726 325,474 165,868 856,796 623,734 2.45%
PBT 47,632 317,163 67,108 36,444 22,450 198,598 111,584 -43.33%
Tax -14,053 -87,313 -20,349 -12,126 -5,648 -51,130 -35,994 -46.61%
NP 33,579 229,850 46,759 24,318 16,802 147,468 75,590 -41.80%
-
NP to SH 29,154 190,430 33,349 18,794 11,533 108,502 54,796 -34.36%
-
Tax Rate 29.50% 27.53% 30.32% 33.27% 25.16% 25.75% 32.26% -
Total Cost 613,268 2,469,802 445,967 301,156 149,066 709,328 548,144 7.77%
-
Net Worth 362,844 620,809 526,181 511,574 529,502 519,153 522,557 -21.60%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 36,304 - - - 108,913 72,577 -
Div Payout % - 19.06% - - - 100.38% 132.45% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 362,844 620,809 526,181 511,574 529,502 519,153 522,557 -21.60%
NOSH 362,844 363,046 362,883 362,818 362,672 363,044 363,191 -0.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.19% 8.51% 9.49% 7.47% 10.13% 17.21% 12.12% -
ROE 8.03% 30.67% 6.34% 3.67% 2.18% 20.90% 10.49% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 178.27 743.61 135.78 89.71 45.73 236.00 171.88 2.46%
EPS 3.58 23.41 9.19 5.18 3.18 29.89 15.10 -61.72%
DPS 0.00 10.00 0.00 0.00 0.00 30.00 20.00 -
NAPS 1.00 1.71 1.45 1.41 1.46 1.43 1.44 -21.59%
Adjusted Per Share Value based on latest NOSH - 363,050
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 77.78 324.62 59.25 39.14 19.95 103.03 75.00 2.45%
EPS 3.51 22.90 4.01 2.26 1.39 13.05 6.59 -34.31%
DPS 0.00 4.37 0.00 0.00 0.00 13.10 8.73 -
NAPS 0.4363 0.7465 0.6327 0.6152 0.6367 0.6243 0.6284 -21.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.88 2.55 2.55 1.78 1.56 1.45 1.28 -
P/RPS 1.62 0.34 1.88 1.98 3.41 0.61 0.74 68.67%
P/EPS 35.84 4.86 27.75 34.36 49.06 4.85 8.48 161.63%
EY 2.79 20.57 3.60 2.91 2.04 20.61 11.80 -61.79%
DY 0.00 3.92 0.00 0.00 0.00 20.69 15.63 -
P/NAPS 2.88 1.49 1.76 1.26 1.07 1.01 0.89 118.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 25/11/13 28/08/13 10/05/13 25/02/13 19/11/12 -
Price 3.13 2.67 2.51 2.32 1.64 1.44 1.38 -
P/RPS 1.76 0.36 1.85 2.59 3.59 0.61 0.80 69.23%
P/EPS 38.96 5.09 27.31 44.79 51.57 4.82 9.14 163.12%
EY 2.57 19.65 3.66 2.23 1.94 20.75 10.94 -61.96%
DY 0.00 3.75 0.00 0.00 0.00 20.83 14.49 -
P/NAPS 3.13 1.56 1.73 1.65 1.12 1.01 0.96 120.03%

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