[EDGENTA] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -19.53%
YoY- -93.06%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Revenue 665,936 669,675 620,230 502,241 609,397 560,909 234,026 17.42%
PBT 110,567 99,445 87,185 64,570 469,279 -470,976 -46,736 -
Tax 64,345 -22,152 -24,939 -25,030 -36,350 2,204 46,736 5.03%
NP 174,912 77,293 62,246 39,540 432,929 -468,772 0 -
-
NP to SH 155,696 51,962 36,674 30,033 432,929 -468,772 -62,193 -
-
Tax Rate -58.20% 22.28% 28.60% 38.76% 7.75% - - -
Total Cost 491,024 592,382 557,984 462,701 176,468 1,029,681 234,026 12.05%
-
Net Worth 312,239 278,389 252,964 287,592 184,636 -435,752 139,582 13.16%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Div 14,522 10,184 - - - - - -
Div Payout % 9.33% 19.60% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Net Worth 312,239 278,389 252,964 287,592 184,636 -435,752 139,582 13.16%
NOSH 363,069 339,499 287,460 268,777 225,166 205,543 174,477 11.91%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
NP Margin 26.27% 11.54% 10.04% 7.87% 71.04% -83.57% 0.00% -
ROE 49.86% 18.67% 14.50% 10.44% 234.48% 0.00% -44.56% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
RPS 183.42 197.25 215.76 186.86 270.64 272.89 134.13 4.92%
EPS 42.88 15.31 12.76 11.17 192.27 -228.06 -35.65 -
DPS 4.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.88 1.07 0.82 -2.12 0.80 1.11%
Adjusted Per Share Value based on latest NOSH - 268,777
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
RPS 80.04 80.49 74.54 60.36 73.24 67.41 28.13 17.42%
EPS 18.71 6.25 4.41 3.61 52.03 -56.34 -7.47 -
DPS 1.75 1.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3753 0.3346 0.304 0.3457 0.2219 -0.5237 0.1678 13.16%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 28/06/02 -
Price 0.67 1.39 0.58 0.32 0.52 0.37 0.38 -
P/RPS 0.37 0.70 0.27 0.17 0.19 0.14 0.28 4.37%
P/EPS 1.56 9.08 4.55 2.86 0.27 -0.16 -1.07 -
EY 64.00 11.01 22.00 34.92 369.75 -616.39 -93.80 -
DY 5.97 2.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.70 0.66 0.30 0.63 0.00 0.48 7.74%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Date 26/05/09 28/02/08 28/02/07 23/02/06 25/02/05 25/02/04 23/08/02 -
Price 1.00 1.00 0.74 0.36 0.50 0.40 0.37 -
P/RPS 0.55 0.51 0.34 0.19 0.18 0.15 0.28 10.92%
P/EPS 2.33 6.53 5.80 3.22 0.26 -0.18 -1.04 -
EY 42.88 15.31 17.24 31.04 384.54 -570.16 -96.34 -
DY 4.00 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.22 0.84 0.34 0.61 0.00 0.46 15.26%

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