[EDGENTA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 98.01%
YoY- 76.17%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 492,726 325,474 165,868 856,796 623,734 401,984 183,995 92.72%
PBT 67,108 36,444 22,450 198,598 111,584 68,250 29,736 71.96%
Tax -20,349 -12,126 -5,648 -51,130 -35,994 -18,848 -8,156 83.85%
NP 46,759 24,318 16,802 147,468 75,590 49,402 21,580 67.36%
-
NP to SH 33,349 18,794 11,533 108,502 54,796 36,019 16,487 59.87%
-
Tax Rate 30.32% 33.27% 25.16% 25.75% 32.26% 27.62% 27.43% -
Total Cost 445,967 301,156 149,066 709,328 548,144 352,582 162,415 95.96%
-
Net Worth 526,181 511,574 529,502 519,153 522,557 501,070 504,778 2.80%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 108,913 72,577 - - -
Div Payout % - - - 100.38% 132.45% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 526,181 511,574 529,502 519,153 522,557 501,070 504,778 2.80%
NOSH 362,883 362,818 362,672 363,044 363,191 363,094 363,149 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.49% 7.47% 10.13% 17.21% 12.12% 12.29% 11.73% -
ROE 6.34% 3.67% 2.18% 20.90% 10.49% 7.19% 3.27% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 135.78 89.71 45.73 236.00 171.88 110.71 50.67 92.80%
EPS 9.19 5.18 3.18 29.89 15.10 9.92 4.54 59.95%
DPS 0.00 0.00 0.00 30.00 20.00 0.00 0.00 -
NAPS 1.45 1.41 1.46 1.43 1.44 1.38 1.39 2.85%
Adjusted Per Share Value based on latest NOSH - 362,959
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.22 39.12 19.94 102.98 74.97 48.31 22.11 92.74%
EPS 4.01 2.26 1.39 13.04 6.59 4.33 1.98 60.00%
DPS 0.00 0.00 0.00 13.09 8.72 0.00 0.00 -
NAPS 0.6324 0.6148 0.6364 0.624 0.628 0.6022 0.6067 2.80%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.55 1.78 1.56 1.45 1.28 1.56 1.64 -
P/RPS 1.88 1.98 3.41 0.61 0.74 1.41 3.24 -30.40%
P/EPS 27.75 34.36 49.06 4.85 8.48 15.73 36.12 -16.10%
EY 3.60 2.91 2.04 20.61 11.80 6.36 2.77 19.07%
DY 0.00 0.00 0.00 20.69 15.63 0.00 0.00 -
P/NAPS 1.76 1.26 1.07 1.01 0.89 1.13 1.18 30.51%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 10/05/13 25/02/13 19/11/12 09/08/12 24/05/12 -
Price 2.51 2.32 1.64 1.44 1.38 1.30 1.31 -
P/RPS 1.85 2.59 3.59 0.61 0.80 1.17 2.59 -20.07%
P/EPS 27.31 44.79 51.57 4.82 9.14 13.10 28.85 -3.58%
EY 3.66 2.23 1.94 20.75 10.94 7.63 3.47 3.61%
DY 0.00 0.00 0.00 20.83 14.49 0.00 0.00 -
P/NAPS 1.73 1.65 1.12 1.01 0.96 0.94 0.94 50.12%

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