[EDGENTA] QoQ 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- 1890.91%
YoY- -96.42%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 156,332 134,239 145,546 118,494 123,549 114,652 148,201 3.63%
PBT 20,730 14,600 20,690 20,013 9,223 14,644 20,627 0.33%
Tax -7,556 -5,833 -8,601 -3,697 -8,453 -7,968 -5,766 19.81%
NP 13,174 8,767 12,089 16,316 770 6,676 14,861 -7.73%
-
NP to SH 8,421 5,013 7,257 15,330 770 6,676 14,861 -31.59%
-
Tax Rate 36.45% 39.95% 41.57% 18.47% 91.65% 54.41% 27.95% -
Total Cost 143,158 125,472 133,457 102,178 122,779 107,976 133,340 4.86%
-
Net Worth 247,015 233,939 287,592 215,114 207,899 197,895 184,636 21.47%
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 247,015 233,939 287,592 215,114 207,899 197,895 184,636 21.47%
NOSH 280,700 278,500 268,777 247,258 256,666 238,428 225,166 15.87%
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 8.43% 6.53% 8.31% 13.77% 0.62% 5.82% 10.03% -
ROE 3.41% 2.14% 2.52% 7.13% 0.37% 3.37% 8.05% -
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 55.69 48.20 54.15 47.92 48.14 48.09 65.82 -10.57%
EPS 3.00 1.80 2.70 6.20 0.30 2.80 6.60 -40.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.84 1.07 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 18.79 16.13 17.49 14.24 14.85 13.78 17.81 3.64%
EPS 1.01 0.60 0.87 1.84 0.09 0.80 1.79 -31.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2969 0.2812 0.3457 0.2585 0.2499 0.2378 0.2219 21.48%
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 1.13 0.85 0.59 1.04 1.08 1.21 0.79 27.03%
P/EPS 21.00 22.78 11.85 8.06 173.33 20.71 7.88 92.56%
EY 4.76 4.39 8.44 12.40 0.58 4.83 12.69 -48.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.49 0.30 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 1.01 1.27 0.66 0.77 1.14 1.04 0.76 20.93%
P/EPS 18.67 33.89 13.33 5.97 183.33 17.86 7.58 82.68%
EY 5.36 2.95 7.50 16.76 0.55 5.60 13.20 -45.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.34 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