[EDGENTA] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.05%
YoY- 200.3%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 521,828 502,241 504,896 556,106 572,493 609,397 613,433 -10.23%
PBT 64,526 64,570 64,055 483,421 473,161 469,279 414,129 -71.07%
Tax -22,895 -25,030 -22,059 -29,353 -31,817 -36,350 -16,916 22.37%
NP 41,631 39,540 41,996 454,068 441,344 432,929 397,213 -77.80%
-
NP to SH 28,370 30,033 37,321 450,379 441,344 432,929 397,213 -82.81%
-
Tax Rate 35.48% 38.76% 34.44% 6.07% 6.72% 7.75% 4.08% -
Total Cost 480,197 462,701 462,900 102,038 131,149 176,468 216,220 70.30%
-
Net Worth 233,939 287,592 215,114 207,899 197,895 184,636 175,586 21.10%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 233,939 287,592 215,114 207,899 197,895 184,636 175,586 21.10%
NOSH 278,500 268,777 247,258 256,666 238,428 225,166 211,549 20.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.98% 7.87% 8.32% 81.65% 77.09% 71.04% 64.75% -
ROE 12.13% 10.44% 17.35% 216.63% 223.02% 234.48% 226.22% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 187.37 186.86 204.20 216.66 240.11 270.64 289.97 -25.27%
EPS 10.19 11.17 15.09 175.47 185.11 192.27 187.76 -85.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.07 0.87 0.81 0.83 0.82 0.83 0.80%
Adjusted Per Share Value based on latest NOSH - 256,666
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 62.72 60.36 60.68 66.84 68.81 73.24 73.73 -10.22%
EPS 3.41 3.61 4.49 54.13 53.04 52.03 47.74 -82.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2812 0.3457 0.2585 0.2499 0.2378 0.2219 0.211 21.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.41 0.32 0.50 0.52 0.58 0.52 0.66 -
P/RPS 0.22 0.17 0.24 0.24 0.24 0.19 0.23 -2.92%
P/EPS 4.02 2.86 3.31 0.30 0.31 0.27 0.35 409.82%
EY 24.85 34.92 30.19 337.45 319.15 369.75 284.49 -80.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.30 0.57 0.64 0.70 0.63 0.80 -27.89%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 23/02/06 28/11/05 15/08/05 31/05/05 25/02/05 29/11/04 -
Price 0.61 0.36 0.37 0.55 0.50 0.50 0.57 -
P/RPS 0.33 0.19 0.18 0.25 0.21 0.18 0.20 39.67%
P/EPS 5.99 3.22 2.45 0.31 0.27 0.26 0.30 637.33%
EY 16.70 31.04 40.79 319.04 370.21 384.54 329.41 -86.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.34 0.43 0.68 0.60 0.61 0.69 3.83%

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