[EDGENTA] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 29.35%
YoY- 80.61%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 303,931 147,756 170,435 151,327 145,546 148,201 152,237 12.20%
PBT 65,820 28,839 19,216 17,026 20,690 20,627 -34,975 -
Tax -12,775 -6,727 -4,291 -892 -8,601 -5,766 13,804 -
NP 53,045 22,112 14,925 16,134 12,089 14,861 -21,171 -
-
NP to SH 42,569 17,863 11,543 13,107 7,257 14,861 -21,171 -
-
Tax Rate 19.41% 23.33% 22.33% 5.24% 41.57% 27.95% - -
Total Cost 250,886 125,644 155,510 135,193 133,457 133,340 173,408 6.34%
-
Net Worth 388,310 312,239 278,389 252,964 287,592 184,636 -435,752 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 21,774 14,522 - - - - - -
Div Payout % 51.15% 81.30% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 388,310 312,239 278,389 252,964 287,592 184,636 -435,752 -
NOSH 362,907 363,069 339,499 287,460 268,777 225,166 205,543 9.92%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 17.45% 14.97% 8.76% 10.66% 8.31% 10.03% -13.91% -
ROE 10.96% 5.72% 4.15% 5.18% 2.52% 8.05% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 83.75 40.70 50.20 52.64 54.15 65.82 74.07 2.06%
EPS 11.73 4.92 3.40 4.40 2.70 6.60 -10.30 -
DPS 6.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.86 0.82 0.88 1.07 0.82 -2.12 -
Adjusted Per Share Value based on latest NOSH - 287,460
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 36.55 17.77 20.49 18.20 17.50 17.82 18.31 12.19%
EPS 5.12 2.15 1.39 1.58 0.87 1.79 -2.55 -
DPS 2.62 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4669 0.3755 0.3348 0.3042 0.3458 0.222 -0.524 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.61 0.67 1.39 0.58 0.32 0.52 0.37 -
P/RPS 1.92 1.65 2.77 1.10 0.59 0.79 0.50 25.11%
P/EPS 13.73 13.62 40.88 12.72 11.85 7.88 -3.59 -
EY 7.29 7.34 2.45 7.86 8.44 12.69 -27.84 -
DY 3.73 5.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.78 1.70 0.66 0.30 0.63 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/05/09 28/02/08 28/02/07 23/02/06 25/02/05 25/02/04 -
Price 1.66 1.00 1.00 0.74 0.36 0.50 0.40 -
P/RPS 1.98 2.46 1.99 1.41 0.66 0.76 0.54 24.15%
P/EPS 14.15 20.33 29.41 16.23 13.33 7.58 -3.88 -
EY 7.07 4.92 3.40 6.16 7.50 13.20 -25.75 -
DY 3.61 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.16 1.22 0.84 0.34 0.61 0.00 -

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