[EDGENTA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 75.43%
YoY- 3.47%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 322,637 156,646 591,001 468,903 290,571 134,239 502,241 -25.60%
PBT 50,430 23,505 96,232 70,159 35,330 14,600 64,570 -15.22%
Tax -15,118 -6,804 -24,939 -24,047 -13,389 -5,833 -22,235 -22.73%
NP 35,312 16,701 71,293 46,112 21,941 8,767 42,335 -11.41%
-
NP to SH 23,587 10,991 36,674 23,567 13,434 5,013 30,033 -14.91%
-
Tax Rate 29.98% 28.95% 25.92% 34.28% 37.90% 39.95% 34.44% -
Total Cost 287,325 139,945 519,708 422,791 268,630 125,472 459,906 -26.98%
-
Net Worth 257,594 270,319 252,933 250,399 246,289 233,939 207,728 15.46%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 257,594 270,319 252,933 250,399 246,289 233,939 207,728 15.46%
NOSH 310,355 297,054 287,424 294,587 279,874 278,500 250,275 15.46%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.94% 10.66% 12.06% 9.83% 7.55% 6.53% 8.43% -
ROE 9.16% 4.07% 14.50% 9.41% 5.45% 2.14% 14.46% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 103.96 52.73 205.62 159.17 103.82 48.20 200.68 -35.57%
EPS 7.58 3.69 12.80 8.00 4.80 1.80 12.00 -26.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.91 0.88 0.85 0.88 0.84 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 289,514
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.78 18.83 71.03 56.36 34.92 16.13 60.36 -25.60%
EPS 2.83 1.32 4.41 2.83 1.61 0.60 3.61 -15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.3249 0.304 0.3009 0.296 0.2812 0.2497 15.45%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.44 0.95 0.58 0.62 0.63 0.41 0.32 -
P/RPS 1.39 1.80 0.28 0.39 0.61 0.85 0.16 324.27%
P/EPS 18.95 25.68 4.55 7.75 13.12 22.78 2.67 270.64%
EY 5.28 3.89 22.00 12.90 7.62 4.39 37.50 -73.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.04 0.66 0.73 0.72 0.49 0.39 170.71%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 24/05/07 28/02/07 23/11/06 28/08/06 25/05/06 23/02/06 -
Price 1.46 1.35 0.74 0.62 0.56 0.61 0.36 -
P/RPS 1.40 2.56 0.36 0.39 0.54 1.27 0.18 294.03%
P/EPS 19.21 36.49 5.80 7.75 11.67 33.89 3.00 246.00%
EY 5.21 2.74 17.24 12.90 8.57 2.95 33.33 -71.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.48 0.84 0.73 0.64 0.73 0.43 156.53%

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