[EDGENTA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 471.02%
YoY- 75.51%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,184,888 1,396,095 646,847 2,699,652 492,726 325,474 165,868 456.88%
PBT 198,263 118,396 47,632 317,163 67,108 36,444 22,450 326.68%
Tax -45,884 -29,555 -14,053 -87,313 -20,349 -12,126 -5,648 303.60%
NP 152,379 88,841 33,579 229,850 46,759 24,318 16,802 334.30%
-
NP to SH 129,086 76,675 29,154 190,430 33,349 18,794 11,533 399.63%
-
Tax Rate 23.14% 24.96% 29.50% 27.53% 30.32% 33.27% 25.16% -
Total Cost 2,032,509 1,307,254 613,268 2,469,802 445,967 301,156 149,066 469.83%
-
Net Worth 362,891 363,263 362,844 620,809 526,181 511,574 529,502 -22.24%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 36,304 - - - -
Div Payout % - - - 19.06% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 362,891 363,263 362,844 620,809 526,181 511,574 529,502 -22.24%
NOSH 362,891 363,263 362,844 363,046 362,883 362,818 362,672 0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.97% 6.36% 5.19% 8.51% 9.49% 7.47% 10.13% -
ROE 35.57% 21.11% 8.03% 30.67% 6.34% 3.67% 2.18% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 602.08 384.32 178.27 743.61 135.78 89.71 45.73 456.69%
EPS 15.87 9.43 3.58 23.41 9.19 5.18 3.18 191.74%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.71 1.45 1.41 1.46 -22.28%
Adjusted Per Share Value based on latest NOSH - 362,777
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 262.73 167.88 77.78 324.62 59.25 39.14 19.95 456.79%
EPS 15.52 9.22 3.51 22.90 4.01 2.26 1.39 398.82%
DPS 0.00 0.00 0.00 4.37 0.00 0.00 0.00 -
NAPS 0.4364 0.4368 0.4363 0.7465 0.6327 0.6152 0.6367 -22.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.26 3.50 2.88 2.55 2.55 1.78 1.56 -
P/RPS 0.54 0.91 1.62 0.34 1.88 1.98 3.41 -70.69%
P/EPS 9.16 16.58 35.84 4.86 27.75 34.36 49.06 -67.29%
EY 10.91 6.03 2.79 20.57 3.60 2.91 2.04 205.50%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 3.26 3.50 2.88 1.49 1.76 1.26 1.07 110.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 26/08/14 28/05/14 28/02/14 25/11/13 28/08/13 10/05/13 -
Price 2.94 3.52 3.13 2.67 2.51 2.32 1.64 -
P/RPS 0.49 0.92 1.76 0.36 1.85 2.59 3.59 -73.45%
P/EPS 8.27 16.68 38.96 5.09 27.31 44.79 51.57 -70.45%
EY 12.10 6.00 2.57 19.65 3.66 2.23 1.94 238.45%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 2.94 3.52 3.13 1.56 1.73 1.65 1.12 90.17%

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