[EDGENTA] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 33.99%
YoY- 80.42%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 622,834 710,054 645,274 581,142 476,402 582,984 548,144 2.14%
PBT 80,894 117,742 100,860 70,660 47,734 19,448 -62,590 -
Tax -25,706 157,630 -30,236 -26,778 -32,842 -39,456 3,078 -
NP 55,188 275,372 70,624 43,882 14,892 -20,008 -59,512 -
-
NP to SH 42,226 249,778 47,174 26,868 14,892 -20,008 -59,512 -
-
Tax Rate 31.78% -133.88% 29.98% 37.90% 68.80% 202.88% - -
Total Cost 567,646 434,682 574,650 537,260 461,510 602,992 607,656 -1.12%
-
Net Worth 326,489 395,723 257,594 246,289 194,556 -446,011 2,024 133.13%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 326,489 395,723 257,594 246,289 194,556 -446,011 2,024 133.13%
NOSH 362,766 363,049 310,355 279,874 240,193 208,416 202,421 10.20%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.86% 38.78% 10.94% 7.55% 3.13% -3.43% -10.86% -
ROE 12.93% 63.12% 18.31% 10.91% 7.65% 0.00% -2,940.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 171.69 195.58 207.91 207.64 198.34 279.72 270.79 -7.30%
EPS 11.64 68.80 15.16 9.60 6.20 -9.60 -29.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.09 0.83 0.88 0.81 -2.14 0.01 111.54%
Adjusted Per Share Value based on latest NOSH - 280,700
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 74.89 85.38 77.59 69.88 57.29 70.10 65.91 2.14%
EPS 5.08 30.03 5.67 3.23 1.79 -2.41 -7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3926 0.4758 0.3097 0.2962 0.2339 -0.5363 0.0024 133.67%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.98 0.87 1.44 0.63 0.52 0.31 0.25 -
P/RPS 0.57 0.44 0.69 0.30 0.26 0.11 0.09 35.98%
P/EPS 8.42 1.26 9.47 6.56 8.39 -3.23 -0.85 -
EY 11.88 79.08 10.56 15.24 11.92 -30.97 -117.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.80 1.73 0.72 0.64 0.00 25.00 -40.64%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 07/08/09 01/08/08 27/08/07 28/08/06 15/08/05 16/08/04 25/08/03 -
Price 1.07 0.88 1.46 0.56 0.55 0.37 0.26 -
P/RPS 0.62 0.45 0.70 0.27 0.28 0.13 0.10 35.50%
P/EPS 9.19 1.28 9.61 5.83 8.87 -3.85 -0.88 -
EY 10.88 78.18 10.41 17.14 11.27 -25.95 -113.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.81 1.76 0.64 0.68 0.00 26.00 -40.16%

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