[EDGENTA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 100.45%
YoY- -22.48%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 749,248 646,847 837,373 167,252 159,606 165,868 254,775 105.66%
PBT 70,764 47,632 119,410 30,664 13,994 22,450 87,804 -13.43%
Tax -15,502 -14,053 -30,815 -8,223 -6,478 -5,648 -15,136 1.61%
NP 55,262 33,579 88,595 22,441 7,516 16,802 72,668 -16.72%
-
NP to SH 47,521 29,154 78,301 14,555 7,261 11,533 53,706 -7.85%
-
Tax Rate 21.91% 29.50% 25.81% 26.82% 46.29% 25.16% 17.24% -
Total Cost 693,986 613,268 748,778 144,811 152,090 149,066 182,107 144.57%
-
Net Worth 363,576 362,844 362,777 526,302 511,900 529,502 519,032 -21.17%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 36,277 - - - 36,295 -
Div Payout % - - 46.33% - - - 67.58% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 363,576 362,844 362,777 526,302 511,900 529,502 519,032 -21.17%
NOSH 363,576 362,844 362,777 362,967 363,050 362,672 362,959 0.11%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.38% 5.19% 10.58% 13.42% 4.71% 10.13% 28.52% -
ROE 13.07% 8.03% 21.58% 2.77% 1.42% 2.18% 10.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 206.08 178.27 230.82 46.08 43.96 45.73 70.19 105.44%
EPS 5.84 3.58 9.63 4.01 2.00 3.18 14.80 -46.29%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.00 1.00 1.00 1.45 1.41 1.46 1.43 -21.26%
Adjusted Per Share Value based on latest NOSH - 362,967
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 90.09 77.78 100.69 20.11 19.19 19.95 30.64 105.64%
EPS 5.71 3.51 9.42 1.75 0.87 1.39 6.46 -7.91%
DPS 0.00 0.00 4.36 0.00 0.00 0.00 4.36 -
NAPS 0.4372 0.4363 0.4362 0.6329 0.6155 0.6367 0.6241 -21.17%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.50 2.88 2.55 2.55 1.78 1.56 1.45 -
P/RPS 1.70 1.62 1.10 5.53 4.05 3.41 2.07 -12.33%
P/EPS 26.78 35.84 11.81 63.59 89.00 49.06 9.80 95.81%
EY 3.73 2.79 8.46 1.57 1.12 2.04 10.20 -48.95%
DY 0.00 0.00 3.92 0.00 0.00 0.00 6.90 -
P/NAPS 3.50 2.88 2.55 1.76 1.26 1.07 1.01 129.51%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 25/11/13 28/08/13 10/05/13 25/02/13 -
Price 3.52 3.13 2.67 2.51 2.32 1.64 1.44 -
P/RPS 1.71 1.76 1.16 5.45 5.28 3.59 2.05 -11.41%
P/EPS 26.93 38.96 12.37 62.59 116.00 51.57 9.73 97.49%
EY 3.71 2.57 8.08 1.60 0.86 1.94 10.28 -49.40%
DY 0.00 0.00 3.75 0.00 0.00 0.00 6.94 -
P/NAPS 3.52 3.13 2.67 1.73 1.65 1.12 1.01 130.39%

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