[EDGENTA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 52.13%
YoY- 1346.95%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 325,474 165,868 856,796 623,734 401,984 183,995 880,070 -48.50%
PBT 36,444 22,450 198,598 111,584 68,250 29,736 121,714 -55.27%
Tax -12,126 -5,648 -51,130 -35,994 -18,848 -8,156 -48,499 -60.34%
NP 24,318 16,802 147,468 75,590 49,402 21,580 73,215 -52.07%
-
NP to SH 18,794 11,533 108,502 54,796 36,019 16,487 61,589 -54.70%
-
Tax Rate 33.27% 25.16% 25.75% 32.26% 27.62% 27.43% 39.85% -
Total Cost 301,156 149,066 709,328 548,144 352,582 162,415 806,855 -48.19%
-
Net Worth 511,574 529,502 519,153 522,557 501,070 504,778 486,373 3.42%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 108,913 72,577 - - 29,037 -
Div Payout % - - 100.38% 132.45% - - 47.15% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 511,574 529,502 519,153 522,557 501,070 504,778 486,373 3.42%
NOSH 362,818 362,672 363,044 363,191 363,094 363,149 362,965 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.47% 10.13% 17.21% 12.12% 12.29% 11.73% 8.32% -
ROE 3.67% 2.18% 20.90% 10.49% 7.19% 3.27% 12.66% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 89.71 45.73 236.00 171.88 110.71 50.67 242.47 -48.49%
EPS 5.18 3.18 29.89 15.10 9.92 4.54 16.97 -54.69%
DPS 0.00 0.00 30.00 20.00 0.00 0.00 8.00 -
NAPS 1.41 1.46 1.43 1.44 1.38 1.39 1.34 3.45%
Adjusted Per Share Value based on latest NOSH - 363,191
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.14 19.95 103.03 75.00 48.34 22.12 105.83 -48.50%
EPS 2.26 1.39 13.05 6.59 4.33 1.98 7.41 -54.72%
DPS 0.00 0.00 13.10 8.73 0.00 0.00 3.49 -
NAPS 0.6152 0.6367 0.6243 0.6284 0.6025 0.607 0.5848 3.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.78 1.56 1.45 1.28 1.56 1.64 1.79 -
P/RPS 1.98 3.41 0.61 0.74 1.41 3.24 0.74 92.84%
P/EPS 34.36 49.06 4.85 8.48 15.73 36.12 10.55 119.87%
EY 2.91 2.04 20.61 11.80 6.36 2.77 9.48 -54.52%
DY 0.00 0.00 20.69 15.63 0.00 0.00 4.47 -
P/NAPS 1.26 1.07 1.01 0.89 1.13 1.18 1.34 -4.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 10/05/13 25/02/13 19/11/12 09/08/12 24/05/12 29/02/12 -
Price 2.32 1.64 1.44 1.38 1.30 1.31 1.71 -
P/RPS 2.59 3.59 0.61 0.80 1.17 2.59 0.71 137.15%
P/EPS 44.79 51.57 4.82 9.14 13.10 28.85 10.08 170.52%
EY 2.23 1.94 20.75 10.94 7.63 3.47 9.92 -63.06%
DY 0.00 0.00 20.83 14.49 0.00 0.00 4.68 -
P/NAPS 1.65 1.12 1.01 0.96 0.94 0.94 1.28 18.46%

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