[EDGENTA] QoQ 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- 186.02%
YoY- -7.09%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 167,252 159,606 165,868 254,775 221,750 217,989 183,995 -6.15%
PBT 30,664 13,994 22,450 87,804 43,334 38,514 29,736 2.06%
Tax -8,223 -6,478 -5,648 -15,136 -17,146 -10,692 -8,156 0.54%
NP 22,441 7,516 16,802 72,668 26,188 27,822 21,580 2.64%
-
NP to SH 14,555 7,261 11,533 53,706 18,777 19,532 16,487 -7.96%
-
Tax Rate 26.82% 46.29% 25.16% 17.24% 39.57% 27.76% 27.43% -
Total Cost 144,811 152,090 149,066 182,107 195,562 190,167 162,415 -7.35%
-
Net Worth 526,302 511,900 529,502 519,032 522,995 501,006 504,778 2.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 36,295 72,638 - - -
Div Payout % - - - 67.58% 386.85% - - -
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 526,302 511,900 529,502 519,032 522,995 501,006 504,778 2.82%
NOSH 362,967 363,050 362,672 362,959 363,191 363,048 363,149 -0.03%
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 13.42% 4.71% 10.13% 28.52% 11.81% 12.76% 11.73% -
ROE 2.77% 1.42% 2.18% 10.35% 3.59% 3.90% 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 46.08 43.96 45.73 70.19 61.06 60.04 50.67 -6.12%
EPS 4.01 2.00 3.18 14.80 5.17 5.38 4.54 -7.93%
DPS 0.00 0.00 0.00 10.00 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 20.11 19.19 19.95 30.64 26.66 26.21 22.12 -6.14%
EPS 1.75 0.87 1.39 6.46 2.26 2.35 1.98 -7.89%
DPS 0.00 0.00 0.00 4.36 8.73 0.00 0.00 -
NAPS 0.6329 0.6155 0.6367 0.6241 0.6289 0.6024 0.607 2.82%
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 5.53 4.05 3.41 2.07 2.10 2.60 3.24 42.77%
P/EPS 63.59 89.00 49.06 9.80 24.76 29.00 36.12 45.75%
EY 1.57 1.12 2.04 10.20 4.04 3.45 2.77 -31.48%
DY 0.00 0.00 0.00 6.90 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 5.45 5.28 3.59 2.05 2.26 2.17 2.59 64.13%
P/EPS 62.59 116.00 51.57 9.73 26.69 24.16 28.85 67.50%
EY 1.60 0.86 1.94 10.28 3.75 4.14 3.47 -40.28%
DY 0.00 0.00 0.00 6.94 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