[EDGENTA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -14.43%
YoY- -17.41%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 652,296 642,637 620,230 614,449 554,611 521,828 502,241 19.09%
PBT 102,285 96,090 87,185 90,849 76,033 64,526 64,570 36.00%
Tax -26,668 -25,910 -24,939 -32,648 -25,687 -22,895 -25,030 4.32%
NP 75,617 70,180 62,246 58,201 50,346 41,631 39,540 54.25%
-
NP to SH 46,827 42,652 36,674 30,824 36,021 28,370 30,033 34.57%
-
Tax Rate 26.07% 26.96% 28.60% 35.94% 33.78% 35.48% 38.76% -
Total Cost 576,679 572,457 557,984 556,248 504,265 480,197 462,701 15.85%
-
Net Worth 268,068 270,319 252,964 246,087 247,015 233,939 287,592 -4.59%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 268,068 270,319 252,964 246,087 247,015 233,939 287,592 -4.59%
NOSH 322,974 297,054 287,460 289,514 280,700 278,500 268,777 13.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.59% 10.92% 10.04% 9.47% 9.08% 7.98% 7.87% -
ROE 17.47% 15.78% 14.50% 12.53% 14.58% 12.13% 10.44% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 201.97 216.34 215.76 212.23 197.58 187.37 186.86 5.33%
EPS 14.50 14.36 12.76 10.65 12.83 10.19 11.17 19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.91 0.88 0.85 0.88 0.84 1.07 -15.61%
Adjusted Per Share Value based on latest NOSH - 289,514
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 78.44 77.27 74.58 73.89 66.69 62.75 60.39 19.10%
EPS 5.63 5.13 4.41 3.71 4.33 3.41 3.61 34.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3223 0.325 0.3042 0.2959 0.297 0.2813 0.3458 -4.59%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.44 0.95 0.58 0.62 0.63 0.41 0.32 -
P/RPS 0.71 0.44 0.27 0.29 0.32 0.22 0.17 160.02%
P/EPS 9.93 6.62 4.55 5.82 4.91 4.02 2.86 129.81%
EY 10.07 15.11 22.00 17.17 20.37 24.85 34.92 -56.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.04 0.66 0.73 0.72 0.49 0.30 222.60%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 24/05/07 28/02/07 23/11/06 28/08/06 25/05/06 23/02/06 -
Price 1.46 1.35 0.74 0.62 0.56 0.61 0.36 -
P/RPS 0.72 0.62 0.34 0.29 0.28 0.33 0.19 143.65%
P/EPS 10.07 9.40 5.80 5.82 4.36 5.99 3.22 114.30%
EY 9.93 10.64 17.24 17.17 22.92 16.70 31.04 -53.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.48 0.84 0.73 0.64 0.73 0.34 200.14%

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