[EDGENTA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -30.92%
YoY- -24.91%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 151,327 178,332 156,332 134,239 145,546 118,494 123,549 14.43%
PBT 17,026 34,829 20,730 14,600 20,690 20,013 9,223 50.31%
Tax -892 -10,658 -7,556 -5,833 -8,601 -3,697 -8,453 -77.57%
NP 16,134 24,171 13,174 8,767 12,089 16,316 770 655.83%
-
NP to SH 13,107 10,133 8,421 5,013 7,257 15,330 770 558.31%
-
Tax Rate 5.24% 30.60% 36.45% 39.95% 41.57% 18.47% 91.65% -
Total Cost 135,193 154,161 143,158 125,472 133,457 102,178 122,779 6.61%
-
Net Worth 252,964 246,087 247,015 233,939 287,592 215,114 207,899 13.93%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 252,964 246,087 247,015 233,939 287,592 215,114 207,899 13.93%
NOSH 287,460 289,514 280,700 278,500 268,777 247,258 256,666 7.82%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.66% 13.55% 8.43% 6.53% 8.31% 13.77% 0.62% -
ROE 5.18% 4.12% 3.41% 2.14% 2.52% 7.13% 0.37% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 52.64 61.60 55.69 48.20 54.15 47.92 48.14 6.12%
EPS 4.40 3.50 3.00 1.80 2.70 6.20 0.30 496.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.88 0.84 1.07 0.87 0.81 5.66%
Adjusted Per Share Value based on latest NOSH - 278,500
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 18.19 21.43 18.79 16.13 17.49 14.24 14.85 14.43%
EPS 1.58 1.22 1.01 0.60 0.87 1.84 0.09 571.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.304 0.2958 0.2969 0.2812 0.3457 0.2585 0.2499 13.91%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.58 0.62 0.63 0.41 0.32 0.50 0.52 -
P/RPS 1.10 1.01 1.13 0.85 0.59 1.04 1.08 1.22%
P/EPS 12.72 17.71 21.00 22.78 11.85 8.06 173.33 -82.38%
EY 7.86 5.65 4.76 4.39 8.44 12.40 0.58 465.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.72 0.49 0.30 0.57 0.64 2.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 23/11/06 28/08/06 25/05/06 23/02/06 28/11/05 15/08/05 -
Price 0.74 0.62 0.56 0.61 0.36 0.37 0.55 -
P/RPS 1.41 1.01 1.01 1.27 0.66 0.77 1.14 15.17%
P/EPS 16.23 17.71 18.67 33.89 13.33 5.97 183.33 -80.04%
EY 6.16 5.65 5.36 2.95 7.50 16.76 0.55 398.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.73 0.64 0.73 0.34 0.43 0.68 15.08%

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