[EDGENTA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.53%
YoY- -30.05%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 837,373 167,252 159,606 165,868 254,775 221,750 217,989 144.67%
PBT 119,410 30,664 13,994 22,450 87,804 43,334 38,514 112.18%
Tax -30,815 -8,223 -6,478 -5,648 -15,136 -17,146 -10,692 102.13%
NP 88,595 22,441 7,516 16,802 72,668 26,188 27,822 115.98%
-
NP to SH 78,301 14,555 7,261 11,533 53,706 18,777 19,532 151.71%
-
Tax Rate 25.81% 26.82% 46.29% 25.16% 17.24% 39.57% 27.76% -
Total Cost 748,778 144,811 152,090 149,066 182,107 195,562 190,167 148.72%
-
Net Worth 362,777 526,302 511,900 529,502 519,032 522,995 501,006 -19.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 36,277 - - - 36,295 72,638 - -
Div Payout % 46.33% - - - 67.58% 386.85% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 362,777 526,302 511,900 529,502 519,032 522,995 501,006 -19.31%
NOSH 362,777 362,967 363,050 362,672 362,959 363,191 363,048 -0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.58% 13.42% 4.71% 10.13% 28.52% 11.81% 12.76% -
ROE 21.58% 2.77% 1.42% 2.18% 10.35% 3.59% 3.90% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 230.82 46.08 43.96 45.73 70.19 61.06 60.04 144.80%
EPS 9.63 4.01 2.00 3.18 14.80 5.17 5.38 47.26%
DPS 10.00 0.00 0.00 0.00 10.00 20.00 0.00 -
NAPS 1.00 1.45 1.41 1.46 1.43 1.44 1.38 -19.27%
Adjusted Per Share Value based on latest NOSH - 362,672
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 100.69 20.11 19.19 19.95 30.64 26.66 26.21 144.68%
EPS 9.42 1.75 0.87 1.39 6.46 2.26 2.35 151.70%
DPS 4.36 0.00 0.00 0.00 4.36 8.73 0.00 -
NAPS 0.4362 0.6329 0.6155 0.6367 0.6241 0.6289 0.6024 -19.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.55 2.55 1.78 1.56 1.45 1.28 1.56 -
P/RPS 1.10 5.53 4.05 3.41 2.07 2.10 2.60 -43.55%
P/EPS 11.81 63.59 89.00 49.06 9.80 24.76 29.00 -44.96%
EY 8.46 1.57 1.12 2.04 10.20 4.04 3.45 81.54%
DY 3.92 0.00 0.00 0.00 6.90 15.63 0.00 -
P/NAPS 2.55 1.76 1.26 1.07 1.01 0.89 1.13 71.78%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 28/08/13 10/05/13 25/02/13 19/11/12 09/08/12 -
Price 2.67 2.51 2.32 1.64 1.44 1.38 1.30 -
P/RPS 1.16 5.45 5.28 3.59 2.05 2.26 2.17 -34.05%
P/EPS 12.37 62.59 116.00 51.57 9.73 26.69 24.16 -35.92%
EY 8.08 1.60 0.86 1.94 10.28 3.75 4.14 55.98%
DY 3.75 0.00 0.00 0.00 6.94 14.49 0.00 -
P/NAPS 2.67 1.73 1.65 1.12 1.01 0.96 0.94 100.18%

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