[EDGENTA] QoQ 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- -3.87%
YoY- 169.88%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 159,606 165,868 254,775 221,750 217,989 183,995 186,066 -9.72%
PBT 13,994 22,450 87,804 43,334 38,514 29,736 97,707 -72.65%
Tax -6,478 -5,648 -15,136 -17,146 -10,692 -8,156 -25,470 -59.89%
NP 7,516 16,802 72,668 26,188 27,822 21,580 72,237 -77.90%
-
NP to SH 7,261 11,533 53,706 18,777 19,532 16,487 57,802 -74.94%
-
Tax Rate 46.29% 25.16% 17.24% 39.57% 27.76% 27.43% 26.07% -
Total Cost 152,090 149,066 182,107 195,562 190,167 162,415 113,829 21.33%
-
Net Worth 511,900 529,502 519,032 522,995 501,006 504,778 486,269 3.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 36,295 72,638 - - 29,030 -
Div Payout % - - 67.58% 386.85% - - 50.22% -
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 511,900 529,502 519,032 522,995 501,006 504,778 486,269 3.48%
NOSH 363,050 362,672 362,959 363,191 363,048 363,149 362,887 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 4.71% 10.13% 28.52% 11.81% 12.76% 11.73% 38.82% -
ROE 1.42% 2.18% 10.35% 3.59% 3.90% 3.27% 11.89% -
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 43.96 45.73 70.19 61.06 60.04 50.67 51.27 -9.75%
EPS 2.00 3.18 14.80 5.17 5.38 4.54 15.92 -74.94%
DPS 0.00 0.00 10.00 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 19.18 19.94 30.62 26.65 26.20 22.11 22.36 -9.72%
EPS 0.87 1.39 6.45 2.26 2.35 1.98 6.95 -75.00%
DPS 0.00 0.00 4.36 8.73 0.00 0.00 3.49 -
NAPS 0.6152 0.6364 0.6238 0.6286 0.6021 0.6067 0.5844 3.48%
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 4.05 3.41 2.07 2.10 2.60 3.24 3.49 10.43%
P/EPS 89.00 49.06 9.80 24.76 29.00 36.12 11.24 297.76%
EY 1.12 2.04 10.20 4.04 3.45 2.77 8.90 -74.91%
DY 0.00 0.00 6.90 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 5.28 3.59 2.05 2.26 2.17 2.59 3.34 35.74%
P/EPS 116.00 51.57 9.73 26.69 24.16 28.85 10.74 389.32%
EY 0.86 1.94 10.28 3.75 4.14 3.47 9.31 -79.59%
DY 0.00 0.00 6.94 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