[EDGENTA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 205.88%
YoY- -94.56%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 290,571 134,239 502,241 356,695 238,201 114,652 609,398 -39.04%
PBT 35,330 14,600 64,570 43,880 23,867 14,644 469,731 -82.26%
Tax -13,389 -5,833 -22,235 -13,634 -16,421 -7,968 -36,486 -48.83%
NP 21,941 8,767 42,335 30,246 7,446 6,676 433,245 -86.38%
-
NP to SH 13,434 5,013 30,033 22,776 7,446 6,676 433,245 -90.19%
-
Tax Rate 37.90% 39.95% 34.44% 31.07% 68.80% 54.41% 7.77% -
Total Cost 268,630 125,472 459,906 326,449 230,755 107,976 176,153 32.59%
-
Net Worth 246,289 233,939 207,728 213,065 194,556 197,895 175,610 25.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 246,289 233,939 207,728 213,065 194,556 197,895 175,610 25.37%
NOSH 279,874 278,500 250,275 244,903 240,193 238,428 214,159 19.59%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.55% 6.53% 8.43% 8.48% 3.13% 5.82% 71.09% -
ROE 5.45% 2.14% 14.46% 10.69% 3.83% 3.37% 246.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 103.82 48.20 200.68 145.65 99.17 48.09 284.55 -49.03%
EPS 4.80 1.80 12.00 9.30 3.10 2.80 202.30 -91.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.84 0.83 0.87 0.81 0.83 0.82 4.83%
Adjusted Per Share Value based on latest NOSH - 247,258
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.92 16.13 60.36 42.87 28.63 13.78 73.24 -39.05%
EPS 1.61 0.60 3.61 2.74 0.89 0.80 52.07 -90.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.2812 0.2497 0.2561 0.2338 0.2378 0.2111 25.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.63 0.41 0.32 0.50 0.52 0.58 0.52 -
P/RPS 0.61 0.85 0.16 0.34 0.52 1.21 0.18 126.12%
P/EPS 13.12 22.78 2.67 5.38 16.77 20.71 0.26 1275.39%
EY 7.62 4.39 37.50 18.60 5.96 4.83 389.04 -92.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.49 0.39 0.57 0.64 0.70 0.63 9.33%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 23/02/06 28/11/05 15/08/05 31/05/05 25/02/05 -
Price 0.56 0.61 0.36 0.37 0.55 0.50 0.50 -
P/RPS 0.54 1.27 0.18 0.25 0.55 1.04 0.18 108.42%
P/EPS 11.67 33.89 3.00 3.98 17.74 17.86 0.25 1205.60%
EY 8.57 2.95 33.33 25.14 5.64 5.60 404.60 -92.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.43 0.43 0.68 0.60 0.61 3.26%

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