[EDGENTA] QoQ 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- -52.66%
YoY- -51.17%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 178,332 156,332 134,239 145,546 118,494 123,549 114,652 34.20%
PBT 34,829 20,730 14,600 20,690 20,013 9,223 14,644 78.08%
Tax -10,658 -7,556 -5,833 -8,601 -3,697 -8,453 -7,968 21.37%
NP 24,171 13,174 8,767 12,089 16,316 770 6,676 135.60%
-
NP to SH 10,133 8,421 5,013 7,257 15,330 770 6,676 32.03%
-
Tax Rate 30.60% 36.45% 39.95% 41.57% 18.47% 91.65% 54.41% -
Total Cost 154,161 143,158 125,472 133,457 102,178 122,779 107,976 26.76%
-
Net Worth 246,087 247,015 233,939 287,592 215,114 207,899 197,895 15.62%
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 246,087 247,015 233,939 287,592 215,114 207,899 197,895 15.62%
NOSH 289,514 280,700 278,500 268,777 247,258 256,666 238,428 13.80%
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 13.55% 8.43% 6.53% 8.31% 13.77% 0.62% 5.82% -
ROE 4.12% 3.41% 2.14% 2.52% 7.13% 0.37% 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 61.60 55.69 48.20 54.15 47.92 48.14 48.09 17.92%
EPS 3.50 3.00 1.80 2.70 6.20 0.30 2.80 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.88 0.84 1.07 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 21.43 18.79 16.13 17.49 14.24 14.85 13.78 34.19%
EPS 1.22 1.01 0.60 0.87 1.84 0.09 0.80 32.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2958 0.2969 0.2812 0.3457 0.2585 0.2499 0.2378 15.64%
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 1.01 1.13 0.85 0.59 1.04 1.08 1.21 -11.33%
P/EPS 17.71 21.00 22.78 11.85 8.06 173.33 20.71 -9.89%
EY 5.65 4.76 4.39 8.44 12.40 0.58 4.83 11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.49 0.30 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 1.01 1.01 1.27 0.66 0.77 1.14 1.04 -1.93%
P/EPS 17.71 18.67 33.89 13.33 5.97 183.33 17.86 -0.56%
EY 5.65 5.36 2.95 7.50 16.76 0.55 5.60 0.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.73 0.34 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