[EDGENTA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 31.86%
YoY- -93.07%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 468,903 290,571 134,239 502,241 356,695 238,201 114,652 155.52%
PBT 70,159 35,330 14,600 64,570 43,880 23,867 14,644 183.92%
Tax -24,047 -13,389 -5,833 -22,235 -13,634 -16,421 -7,968 108.69%
NP 46,112 21,941 8,767 42,335 30,246 7,446 6,676 262.26%
-
NP to SH 23,567 13,434 5,013 30,033 22,776 7,446 6,676 131.66%
-
Tax Rate 34.28% 37.90% 39.95% 34.44% 31.07% 68.80% 54.41% -
Total Cost 422,791 268,630 125,472 459,906 326,449 230,755 107,976 148.22%
-
Net Worth 250,399 246,289 233,939 207,728 213,065 194,556 197,895 16.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 250,399 246,289 233,939 207,728 213,065 194,556 197,895 16.96%
NOSH 294,587 279,874 278,500 250,275 244,903 240,193 238,428 15.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.83% 7.55% 6.53% 8.43% 8.48% 3.13% 5.82% -
ROE 9.41% 5.45% 2.14% 14.46% 10.69% 3.83% 3.37% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 159.17 103.82 48.20 200.68 145.65 99.17 48.09 121.93%
EPS 8.00 4.80 1.80 12.00 9.30 3.10 2.80 101.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.88 0.84 0.83 0.87 0.81 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 268,777
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 56.36 34.92 16.13 60.36 42.87 28.63 13.78 155.53%
EPS 2.83 1.61 0.60 3.61 2.74 0.89 0.80 131.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.296 0.2812 0.2497 0.2561 0.2338 0.2378 16.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.62 0.63 0.41 0.32 0.50 0.52 0.58 -
P/RPS 0.39 0.61 0.85 0.16 0.34 0.52 1.21 -52.95%
P/EPS 7.75 13.12 22.78 2.67 5.38 16.77 20.71 -48.03%
EY 12.90 7.62 4.39 37.50 18.60 5.96 4.83 92.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.49 0.39 0.57 0.64 0.70 2.83%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 28/08/06 25/05/06 23/02/06 28/11/05 15/08/05 31/05/05 -
Price 0.62 0.56 0.61 0.36 0.37 0.55 0.50 -
P/RPS 0.39 0.54 1.27 0.18 0.25 0.55 1.04 -47.96%
P/EPS 7.75 11.67 33.89 3.00 3.98 17.74 17.86 -42.65%
EY 12.90 8.57 2.95 33.33 25.14 5.64 5.60 74.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.73 0.43 0.43 0.68 0.60 13.95%

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