[EDGENTA] YoY 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- 100.45%
YoY- -22.48%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
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 373,441 734,000 788,793 167,252 221,750 309,396 230,694 8.35%
PBT 49,077 108,111 79,867 30,664 43,334 -30,411 41,640 2.77%
Tax 13,418 -28,358 -16,329 -8,223 -17,146 -8,107 -5,887 -
NP 62,495 79,753 63,538 22,441 26,188 -38,518 35,753 9.74%
-
NP to SH 51,114 69,903 52,411 14,555 18,777 -26,869 29,014 9.88%
-
Tax Rate -27.34% 26.23% 20.45% 26.82% 39.57% - 14.14% -
Total Cost 310,946 654,247 725,255 144,811 195,562 347,914 194,941 8.08%
-
Net Worth 1,338,914 1,302,034 363,540 526,302 522,995 428,451 443,017 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 - - - - 72,638 - - -
Div Payout % - - - - 386.85% - - -
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 1,302,034 363,540 526,302 522,995 428,451 443,017 20.22%
NOSH 831,624 813,771 363,540 362,967 363,191 363,094 363,128 14.79%
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 16.73% 10.87% 8.06% 13.42% 11.81% -12.45% 15.50% -
ROE 3.82% 5.37% 14.42% 2.77% 3.59% -6.27% 6.55% -
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 44.91 90.20 216.98 46.08 61.06 85.21 63.53 -5.61%
EPS 6.15 8.59 6.44 4.01 5.17 -7.40 7.99 -4.26%
DPS 0.00 0.00 0.00 0.00 20.00 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 44.91 88.26 94.85 20.11 26.66 37.20 27.74 8.35%
EPS 6.15 8.41 6.30 1.75 2.26 -3.23 3.49 9.89%
DPS 0.00 0.00 0.00 0.00 8.73 0.00 0.00 -
NAPS 1.61 1.5657 0.4371 0.6329 0.6289 0.5152 0.5327 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 7.42 3.94 1.50 5.53 2.10 1.58 5.07 6.54%
P/EPS 54.18 41.33 22.61 63.59 24.76 -18.24 40.30 5.05%
EY 1.85 2.42 4.42 1.57 4.04 -5.48 2.48 -4.76%
DY 0.00 0.00 0.00 0.00 15.63 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 7.35 3.76 1.35 5.45 2.26 1.76 4.33 9.21%
P/EPS 53.69 39.46 20.39 62.59 26.69 -20.27 34.42 7.68%
EY 1.86 2.53 4.90 1.60 3.75 -4.93 2.91 -7.18%
DY 0.00 0.00 0.00 0.00 14.49 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