[EDGENTA] YoY Annualized 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- 18.3%
YoY- -39.14%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,421,590 2,970,382 2,913,184 656,968 831,645 925,338 913,196 7.64%
PBT 166,234 350,358 264,350 89,477 148,778 32,009 146,602 2.11%
Tax -100,605 -91,933 -61,178 -27,132 -47,992 -30,705 -20,760 30.05%
NP 65,629 258,425 203,172 62,345 100,786 1,304 125,842 -10.27%
-
NP to SH 84,757 221,238 172,114 44,465 73,061 5,049 101,165 -2.90%
-
Tax Rate 60.52% 26.24% 23.14% 30.32% 32.26% 95.93% 14.16% -
Total Cost 1,355,961 2,711,957 2,710,012 594,622 730,858 924,034 787,353 9.47%
-
Net Worth 1,338,914 1,301,403 362,891 526,181 522,557 429,678 442,900 20.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 96,769 - - -
Div Payout % - - - - 132.45% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,338,914 1,301,403 362,891 526,181 522,557 429,678 442,900 20.22%
NOSH 831,624 813,377 362,891 362,883 363,191 364,134 363,033 14.80%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.62% 8.70% 6.97% 9.49% 12.12% 0.14% 13.78% -
ROE 6.33% 17.00% 47.43% 8.45% 13.98% 1.18% 22.84% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 170.94 365.19 802.77 181.04 229.17 254.12 251.55 -6.23%
EPS 10.27 27.20 21.16 12.25 20.13 1.39 27.87 -15.31%
DPS 0.00 0.00 0.00 0.00 26.67 0.00 0.00 -
NAPS 1.61 1.60 1.00 1.45 1.44 1.18 1.22 4.72%
Adjusted Per Share Value based on latest NOSH - 362,967
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 170.86 357.00 350.13 78.96 99.95 111.21 109.75 7.64%
EPS 10.19 26.59 20.69 5.34 8.78 0.61 12.16 -2.90%
DPS 0.00 0.00 0.00 0.00 11.63 0.00 0.00 -
NAPS 1.6092 1.5641 0.4362 0.6324 0.628 0.5164 0.5323 20.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.33 3.55 3.26 2.55 1.28 1.35 3.22 -
P/RPS 1.95 0.97 0.41 1.41 0.56 0.53 1.28 7.26%
P/EPS 32.67 13.05 6.87 20.81 6.36 97.36 11.56 18.88%
EY 3.06 7.66 14.55 4.81 15.73 1.03 8.65 -15.88%
DY 0.00 0.00 0.00 0.00 20.83 0.00 0.00 -
P/NAPS 2.07 2.22 3.26 1.76 0.89 1.14 2.64 -3.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 20/11/14 25/11/13 19/11/12 30/11/11 16/11/10 -
Price 3.30 3.39 2.94 2.51 1.38 1.50 2.75 -
P/RPS 1.93 0.93 0.37 1.39 0.60 0.59 1.09 9.98%
P/EPS 32.38 12.46 6.20 20.48 6.85 108.17 9.87 21.87%
EY 3.09 8.02 16.13 4.88 14.59 0.92 10.13 -17.93%
DY 0.00 0.00 0.00 0.00 19.32 0.00 0.00 -
P/NAPS 2.05 2.12 2.94 1.73 0.96 1.27 2.25 -1.53%

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