[EDGENTA] YoY Quarter 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- -88.47%
YoY- 109.32%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Revenue 186,463 165,991 156,332 123,549 139,936 141,777 112,890 8.02%
PBT 32,054 26,925 20,730 9,223 -1,037 -4,328 -32,657 -
Tax -9,162 -8,314 -7,556 -8,453 -7,228 8,930 32,657 -
NP 22,892 18,611 13,174 770 -8,265 4,602 0 -
-
NP to SH 16,144 12,596 8,421 770 -8,265 4,602 -34,781 -
-
Tax Rate 28.58% 30.88% 36.45% 91.65% - - - -
Total Cost 163,571 147,380 143,158 122,779 148,201 137,175 112,890 5.86%
-
Net Worth 395,437 268,068 247,015 207,899 -453,515 2,000 203,160 10.78%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Net Worth 395,437 268,068 247,015 207,899 -453,515 2,000 203,160 10.78%
NOSH 362,786 322,974 280,700 256,666 211,923 200,086 162,528 13.14%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
NP Margin 12.28% 11.21% 8.43% 0.62% -5.91% 3.25% 0.00% -
ROE 4.08% 4.70% 3.41% 0.37% 0.00% 230.00% -17.12% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 51.40 51.39 55.69 48.14 66.03 70.86 69.46 -4.52%
EPS 4.45 3.88 3.00 0.30 -3.90 2.30 -21.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.83 0.88 0.81 -2.14 0.01 1.25 -2.08%
Adjusted Per Share Value based on latest NOSH - 256,666
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 22.41 19.95 18.79 14.85 16.82 17.04 13.57 8.02%
EPS 1.94 1.51 1.01 0.09 -0.99 0.55 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4753 0.3222 0.2969 0.2499 -0.5451 0.0024 0.2442 10.78%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 -
Price 0.87 1.44 0.63 0.52 0.31 0.25 0.33 -
P/RPS 1.69 2.80 1.13 1.08 0.47 0.35 0.48 21.36%
P/EPS 19.55 36.92 21.00 173.33 -7.95 10.87 -1.54 -
EY 5.11 2.71 4.76 0.58 -12.58 9.20 -64.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.73 0.72 0.64 0.00 25.00 0.26 18.87%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 01/08/08 27/08/07 28/08/06 15/08/05 16/08/04 25/08/03 28/02/02 -
Price 0.88 1.46 0.56 0.55 0.37 0.26 0.37 -
P/RPS 1.71 2.84 1.01 1.14 0.56 0.37 0.53 19.74%
P/EPS 19.78 37.44 18.67 183.33 -9.49 11.30 -1.73 -
EY 5.06 2.67 5.36 0.55 -10.54 8.85 -57.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.76 0.64 0.68 0.00 26.00 0.30 16.50%

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