[EDGENTA] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -62.77%
YoY- 152.79%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 904,399 788,793 749,248 646,847 837,373 167,252 159,606 216.83%
PBT 126,199 79,867 70,764 47,632 119,410 30,664 13,994 331.52%
Tax -36,669 -16,329 -15,502 -14,053 -30,815 -8,223 -6,478 216.61%
NP 89,530 63,538 55,262 33,579 88,595 22,441 7,516 419.23%
-
NP to SH 73,300 52,411 47,521 29,154 78,301 14,555 7,261 365.13%
-
Tax Rate 29.06% 20.45% 21.91% 29.50% 25.81% 26.82% 46.29% -
Total Cost 814,869 725,255 693,986 613,268 748,778 144,811 152,090 205.25%
-
Net Worth 1,163,362 363,540 363,576 362,844 362,777 526,302 511,900 72.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 40,677 - - - 36,277 - - -
Div Payout % 55.49% - - - 46.33% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,163,362 363,540 363,576 362,844 362,777 526,302 511,900 72.59%
NOSH 813,540 363,540 363,576 362,844 362,777 362,967 363,050 70.98%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.90% 8.06% 7.38% 5.19% 10.58% 13.42% 4.71% -
ROE 6.30% 14.42% 13.07% 8.03% 21.58% 2.77% 1.42% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 111.17 216.98 206.08 178.27 230.82 46.08 43.96 85.30%
EPS 9.01 6.44 5.84 3.58 9.63 4.01 2.00 172.02%
DPS 5.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.43 1.00 1.00 1.00 1.00 1.45 1.41 0.94%
Adjusted Per Share Value based on latest NOSH - 362,844
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 108.75 94.85 90.09 77.78 100.69 20.11 19.19 216.85%
EPS 8.81 6.30 5.71 3.51 9.42 1.75 0.87 366.09%
DPS 4.89 0.00 0.00 0.00 4.36 0.00 0.00 -
NAPS 1.3989 0.4371 0.4372 0.4363 0.4362 0.6329 0.6155 72.60%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.73 3.26 3.50 2.88 2.55 2.55 1.78 -
P/RPS 2.46 1.50 1.70 1.62 1.10 5.53 4.05 -28.21%
P/EPS 30.30 22.61 26.78 35.84 11.81 63.59 89.00 -51.14%
EY 3.30 4.42 3.73 2.79 8.46 1.57 1.12 105.12%
DY 1.83 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 1.91 3.26 3.50 2.88 2.55 1.76 1.26 31.85%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 26/08/14 28/05/14 28/02/14 25/11/13 28/08/13 -
Price 2.79 2.94 3.52 3.13 2.67 2.51 2.32 -
P/RPS 2.51 1.35 1.71 1.76 1.16 5.45 5.28 -39.00%
P/EPS 30.97 20.39 26.93 38.96 12.37 62.59 116.00 -58.43%
EY 3.23 4.90 3.71 2.57 8.08 1.60 0.86 141.04%
DY 1.79 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 1.95 2.94 3.52 3.13 2.67 1.73 1.65 11.74%

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