[EDGENTA] QoQ TTM 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- -91.71%
YoY- -90.6%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 554,611 521,828 502,241 504,896 556,106 572,493 609,397 -6.10%
PBT 76,033 64,526 64,570 64,055 483,421 473,161 469,279 -70.37%
Tax -25,687 -22,895 -25,030 -22,059 -29,353 -31,817 -36,350 -20.71%
NP 50,346 41,631 39,540 41,996 454,068 441,344 432,929 -76.26%
-
NP to SH 36,021 28,370 30,033 37,321 450,379 441,344 432,929 -81.02%
-
Tax Rate 33.78% 35.48% 38.76% 34.44% 6.07% 6.72% 7.75% -
Total Cost 504,265 480,197 462,701 462,900 102,038 131,149 176,468 101.75%
-
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 9.08% 7.98% 7.87% 8.32% 81.65% 77.09% 71.04% -
ROE 14.58% 12.13% 10.44% 17.35% 216.63% 223.02% 234.48% -
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 197.58 187.37 186.86 204.20 216.66 240.11 270.64 -18.96%
EPS 12.83 10.19 11.17 15.09 175.47 185.11 192.27 -83.62%
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 66.66 62.72 60.36 60.68 66.84 68.81 73.24 -6.09%
EPS 4.33 3.41 3.61 4.49 54.13 53.04 52.03 -81.02%
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 0.32 0.22 0.17 0.24 0.24 0.24 0.19 41.69%
P/EPS 4.91 4.02 2.86 3.31 0.30 0.31 0.27 595.21%
EY 20.37 24.85 34.92 30.19 337.45 319.15 369.75 -85.59%
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 0.28 0.33 0.19 0.18 0.25 0.21 0.18 34.36%
P/EPS 4.36 5.99 3.22 2.45 0.31 0.27 0.26 558.54%
EY 22.92 16.70 31.04 40.79 319.04 370.21 384.54 -84.81%
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