[EDGENTA] QoQ 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- -37.04%
YoY- -62.83%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 646,847 837,373 167,252 159,606 165,868 254,775 221,750 104.28%
PBT 47,632 119,410 30,664 13,994 22,450 87,804 43,334 6.51%
Tax -14,053 -30,815 -8,223 -6,478 -5,648 -15,136 -17,146 -12.43%
NP 33,579 88,595 22,441 7,516 16,802 72,668 26,188 18.04%
-
NP to SH 29,154 78,301 14,555 7,261 11,533 53,706 18,777 34.12%
-
Tax Rate 29.50% 25.81% 26.82% 46.29% 25.16% 17.24% 39.57% -
Total Cost 613,268 748,778 144,811 152,090 149,066 182,107 195,562 114.39%
-
Net Worth 362,844 362,777 526,302 511,900 529,502 519,032 522,995 -21.64%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 36,277 - - - 36,295 72,638 -
Div Payout % - 46.33% - - - 67.58% 386.85% -
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 362,844 362,777 526,302 511,900 529,502 519,032 522,995 -21.64%
NOSH 362,844 362,777 362,967 363,050 362,672 362,959 363,191 -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% 10.58% 13.42% 4.71% 10.13% 28.52% 11.81% -
ROE 8.03% 21.58% 2.77% 1.42% 2.18% 10.35% 3.59% -
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 178.27 230.82 46.08 43.96 45.73 70.19 61.06 104.40%
EPS 3.58 9.63 4.01 2.00 3.18 14.80 5.17 -21.74%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 20.00 -
NAPS 1.00 1.00 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 77.78 100.69 20.11 19.19 19.95 30.64 26.66 104.30%
EPS 3.51 9.42 1.75 0.87 1.39 6.46 2.26 34.14%
DPS 0.00 4.36 0.00 0.00 0.00 4.36 8.73 -
NAPS 0.4363 0.4362 0.6329 0.6155 0.6367 0.6241 0.6289 -21.65%
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 1.10 5.53 4.05 3.41 2.07 2.10 -15.90%
P/EPS 35.84 11.81 63.59 89.00 49.06 9.80 24.76 27.99%
EY 2.79 8.46 1.57 1.12 2.04 10.20 4.04 -21.88%
DY 0.00 3.92 0.00 0.00 0.00 6.90 15.63 -
P/NAPS 2.88 2.55 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 1.16 5.45 5.28 3.59 2.05 2.26 -15.36%
P/EPS 38.96 12.37 62.59 116.00 51.57 9.73 26.69 28.71%
EY 2.57 8.08 1.60 0.86 1.94 10.28 3.75 -22.28%
DY 0.00 3.75 0.00 0.00 0.00 6.94 14.49 -
P/NAPS 3.13 2.67 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