[EDGENTA] YoY TTM 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- 26.97%
YoY- -92.0%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 622,326 702,065 652,296 554,611 556,106 578,329 274,072 14.63%
PBT 92,143 107,886 102,285 76,033 483,421 -429,956 -31,295 -
Tax -27,323 71,781 -26,668 -25,687 -29,353 -19,064 1,539 -
NP 64,820 179,667 75,617 50,346 454,068 -449,020 -29,756 -
-
NP to SH 51,920 153,264 46,827 36,021 450,379 -449,020 -29,756 -
-
Tax Rate 29.65% -66.53% 26.07% 33.78% 6.07% - - -
Total Cost 557,506 522,398 576,679 504,265 102,038 1,027,349 303,828 10.63%
-
Net Worth 327,094 395,437 268,068 247,015 207,899 -453,515 2,000 133.67%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 14,522 10,184 - - - - - -
Div Payout % 27.97% 6.65% - - - - - -
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 327,094 395,437 268,068 247,015 207,899 -453,515 2,000 133.67%
NOSH 363,438 362,786 322,974 280,700 256,666 211,923 200,086 10.44%
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 10.42% 25.59% 11.59% 9.08% 81.65% -77.64% -10.86% -
ROE 15.87% 38.76% 17.47% 14.58% 216.63% 0.00% -1,487.15% -
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 171.23 193.52 201.97 197.58 216.66 272.90 136.98 3.78%
EPS 14.29 42.25 14.50 12.83 175.47 -211.88 -14.87 -
DPS 4.00 2.81 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 74.83 84.42 78.44 66.69 66.87 69.54 32.96 14.62%
EPS 6.24 18.43 5.63 4.33 54.16 -53.99 -3.58 -
DPS 1.75 1.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3933 0.4755 0.3223 0.297 0.25 -0.5453 0.0024 133.74%
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 0.45 0.71 0.32 0.24 0.11 0.18 21.15%
P/EPS 6.86 2.06 9.93 4.91 0.30 -0.15 -1.68 -
EY 14.58 48.56 10.07 20.37 337.45 -683.48 -59.49 -
DY 4.08 3.23 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 0.72 0.28 0.25 0.14 0.19 21.76%
P/EPS 7.49 2.08 10.07 4.36 0.31 -0.17 -1.75 -
EY 13.35 48.01 9.93 22.92 319.04 -572.65 -57.20 -
DY 3.74 3.19 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