[EDGENTA] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -91.71%
YoY- -90.6%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 688,615 650,567 614,449 504,896 613,433 408,672 234,026 19.68%
PBT 100,963 97,236 90,849 64,055 414,129 -436,001 -46,736 -
Tax 70,539 -22,511 -32,648 -22,059 -16,916 -11,600 46,736 7.09%
NP 171,502 74,725 58,201 41,996 397,213 -447,601 0 -
-
NP to SH 149,376 53,526 30,824 37,321 397,213 -447,601 -62,193 -
-
Tax Rate -69.87% 23.15% 35.94% 34.44% 4.08% - - -
Total Cost 517,113 575,842 556,248 462,900 216,220 856,273 234,026 14.11%
-
Net Worth 409,712 296,243 246,087 215,114 175,586 -415,816 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 10,184 - - - - - - -
Div Payout % 6.82% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 409,712 296,243 246,087 215,114 175,586 -415,816 0 -
NOSH 362,577 336,640 289,514 247,258 211,549 202,837 178,768 12.49%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 24.91% 11.49% 9.47% 8.32% 64.75% -109.53% 0.00% -
ROE 36.46% 18.07% 12.53% 17.35% 226.22% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 189.92 193.25 212.23 204.20 289.97 201.48 130.91 6.39%
EPS 41.20 15.90 10.65 15.09 187.76 -220.67 -34.79 -
DPS 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.88 0.85 0.87 0.83 -2.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 247,258
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 82.76 78.19 73.85 60.68 73.73 49.12 28.13 19.68%
EPS 17.95 6.43 3.70 4.49 47.74 -53.80 -7.47 -
DPS 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4924 0.356 0.2958 0.2585 0.211 -0.4998 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.77 1.46 0.62 0.50 0.66 0.23 0.27 -
P/RPS 0.41 0.76 0.29 0.24 0.23 0.11 0.21 11.78%
P/EPS 1.87 9.18 5.82 3.31 0.35 -0.10 -0.78 -
EY 53.50 10.89 17.17 30.19 284.49 -959.43 -128.85 -
DY 3.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.66 0.73 0.57 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 06/11/08 15/11/07 23/11/06 28/11/05 29/11/04 18/11/03 26/11/02 -
Price 0.61 1.29 0.62 0.37 0.57 0.25 0.27 -
P/RPS 0.32 0.67 0.29 0.18 0.20 0.12 0.21 7.26%
P/EPS 1.48 8.11 5.82 2.45 0.30 -0.11 -0.78 -
EY 67.54 12.33 17.17 40.79 329.41 -882.68 -128.85 -
DY 4.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.47 0.73 0.43 0.69 0.00 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