[EDGENTA] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 67.98%
YoY- 993.64%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 156,646 151,327 178,332 156,332 134,239 145,546 118,494 20.47%
PBT 23,505 17,026 34,829 20,730 14,600 20,690 20,013 11.32%
Tax -6,804 -892 -10,658 -7,556 -5,833 -8,601 -3,697 50.23%
NP 16,701 16,134 24,171 13,174 8,767 12,089 16,316 1.56%
-
NP to SH 10,991 13,107 10,133 8,421 5,013 7,257 15,330 -19.91%
-
Tax Rate 28.95% 5.24% 30.60% 36.45% 39.95% 41.57% 18.47% -
Total Cost 139,945 135,193 154,161 143,158 125,472 133,457 102,178 23.35%
-
Net Worth 270,319 252,964 246,087 247,015 233,939 287,592 215,114 16.46%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 270,319 252,964 246,087 247,015 233,939 287,592 215,114 16.46%
NOSH 297,054 287,460 289,514 280,700 278,500 268,777 247,258 13.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.66% 10.66% 13.55% 8.43% 6.53% 8.31% 13.77% -
ROE 4.07% 5.18% 4.12% 3.41% 2.14% 2.52% 7.13% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 52.73 52.64 61.60 55.69 48.20 54.15 47.92 6.59%
EPS 3.69 4.40 3.50 3.00 1.80 2.70 6.20 -29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.85 0.88 0.84 1.07 0.87 3.04%
Adjusted Per Share Value based on latest NOSH - 280,700
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 18.83 18.19 21.43 18.79 16.13 17.49 14.24 20.49%
EPS 1.32 1.58 1.22 1.01 0.60 0.87 1.84 -19.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3249 0.304 0.2958 0.2969 0.2812 0.3457 0.2585 16.48%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.95 0.58 0.62 0.63 0.41 0.32 0.50 -
P/RPS 1.80 1.10 1.01 1.13 0.85 0.59 1.04 44.20%
P/EPS 25.68 12.72 17.71 21.00 22.78 11.85 8.06 116.67%
EY 3.89 7.86 5.65 4.76 4.39 8.44 12.40 -53.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.66 0.73 0.72 0.49 0.30 0.57 49.37%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 23/11/06 28/08/06 25/05/06 23/02/06 28/11/05 -
Price 1.35 0.74 0.62 0.56 0.61 0.36 0.37 -
P/RPS 2.56 1.41 1.01 1.01 1.27 0.66 0.77 122.92%
P/EPS 36.49 16.23 17.71 18.67 33.89 13.33 5.97 234.66%
EY 2.74 6.16 5.65 5.36 2.95 7.50 16.76 -70.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.84 0.73 0.64 0.73 0.34 0.43 128.13%

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