[EDGENTA] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 63.0%
YoY- 554.47%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 858,913 697,508 794,501 749,248 159,606 217,989 186,420 28.96%
PBT 46,536 -16,290 101,352 70,764 13,994 38,514 28,782 8.32%
Tax -15,822 -16,508 -25,618 -15,502 -6,478 -10,692 -8,248 11.45%
NP 30,714 -32,798 75,734 55,262 7,516 27,822 20,534 6.93%
-
NP to SH 27,372 -8,040 58,852 47,521 7,261 19,532 16,502 8.79%
-
Tax Rate 34.00% - 25.28% 21.91% 46.29% 27.76% 28.66% -
Total Cost 828,199 730,306 718,767 693,986 152,090 190,167 165,886 30.70%
-
Net Worth 1,380,495 1,289,017 1,212,855 363,576 511,900 501,006 456,978 20.21%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 66,529 - - - - - - -
Div Payout % 243.06% - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,380,495 1,289,017 1,212,855 363,576 511,900 501,006 456,978 20.21%
NOSH 831,624 831,624 813,997 363,576 363,050 363,048 362,681 14.81%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.58% -4.70% 9.53% 7.38% 4.71% 12.76% 11.01% -
ROE 1.98% -0.62% 4.85% 13.07% 1.42% 3.90% 3.61% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 103.28 83.87 97.60 206.08 43.96 60.04 51.40 12.32%
EPS 3.29 -0.97 7.23 5.84 2.00 5.38 4.55 -5.25%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.55 1.49 1.00 1.41 1.38 1.26 4.69%
Adjusted Per Share Value based on latest NOSH - 363,576
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 103.28 83.87 95.54 90.09 19.19 26.21 22.42 28.96%
EPS 3.29 -0.97 7.08 5.71 0.87 2.35 1.98 8.82%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.55 1.4584 0.4372 0.6155 0.6024 0.5495 20.21%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.64 3.60 3.45 3.50 1.78 1.56 2.09 -
P/RPS 2.56 4.29 3.53 1.70 4.05 2.60 4.07 -7.42%
P/EPS 80.21 -372.37 47.72 26.78 89.00 29.00 45.93 9.72%
EY 1.25 -0.27 2.10 3.73 1.12 3.45 2.18 -8.84%
DY 3.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.32 2.32 3.50 1.26 1.13 1.66 -0.71%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 29/08/16 28/08/15 26/08/14 28/08/13 09/08/12 23/08/11 -
Price 2.50 3.50 3.13 3.52 2.32 1.30 1.79 -
P/RPS 2.42 4.17 3.21 1.71 5.28 2.17 3.48 -5.86%
P/EPS 75.96 -362.03 43.29 26.93 116.00 24.16 39.34 11.57%
EY 1.32 -0.28 2.31 3.71 0.86 4.14 2.54 -10.32%
DY 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.26 2.10 3.52 1.65 0.94 1.42 1.02%

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