[EDGENTA] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -33.23%
YoY- -24.91%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 591,001 625,204 581,142 536,956 502,241 475,593 476,402 15.40%
PBT 96,232 93,545 70,660 58,400 64,570 58,506 47,734 59.38%
Tax -24,939 -32,062 -26,778 -23,332 -22,235 -18,178 -32,842 -16.72%
NP 71,293 61,482 43,882 35,068 42,335 40,328 14,892 183.24%
-
NP to SH 36,674 31,422 26,868 20,052 30,033 30,368 14,892 82.06%
-
Tax Rate 25.92% 34.27% 37.90% 39.95% 34.44% 31.07% 68.80% -
Total Cost 519,708 563,721 537,260 501,888 459,906 435,265 461,510 8.21%
-
Net Worth 252,933 250,399 246,289 233,939 207,728 213,065 194,556 19.06%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 252,933 250,399 246,289 233,939 207,728 213,065 194,556 19.06%
NOSH 287,424 294,587 279,874 278,500 250,275 244,903 240,193 12.67%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.06% 9.83% 7.55% 6.53% 8.43% 8.48% 3.13% -
ROE 14.50% 12.55% 10.91% 8.57% 14.46% 14.25% 7.65% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 205.62 212.23 207.64 192.80 200.68 194.20 198.34 2.42%
EPS 12.80 10.67 9.60 7.20 12.00 12.40 6.20 61.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.88 0.84 0.83 0.87 0.81 5.66%
Adjusted Per Share Value based on latest NOSH - 278,500
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 71.03 75.14 69.85 64.54 60.36 57.16 57.26 15.40%
EPS 4.41 3.78 3.23 2.41 3.61 3.65 1.79 82.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.304 0.3009 0.296 0.2812 0.2497 0.2561 0.2338 19.07%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.58 0.62 0.63 0.41 0.32 0.50 0.52 -
P/RPS 0.28 0.29 0.30 0.21 0.16 0.26 0.26 5.05%
P/EPS 4.55 5.81 6.56 5.69 2.67 4.03 8.39 -33.42%
EY 22.00 17.20 15.24 17.56 37.50 24.80 11.92 50.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.72 0.49 0.39 0.57 0.64 2.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 23/11/06 28/08/06 25/05/06 23/02/06 28/11/05 15/08/05 -
Price 0.74 0.62 0.56 0.61 0.36 0.37 0.55 -
P/RPS 0.36 0.29 0.27 0.32 0.18 0.19 0.28 18.18%
P/EPS 5.80 5.81 5.83 8.47 3.00 2.98 8.87 -24.60%
EY 17.24 17.20 17.14 11.80 33.33 33.51 11.27 32.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.73 0.64 0.73 0.43 0.43 0.68 15.08%

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