[EDGENTA] QoQ Annualized 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- -44.23%
YoY- 174.43%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 536,956 502,241 475,593 476,402 458,608 609,398 614,929 -8.65%
PBT 58,400 64,570 58,506 47,734 58,576 469,731 598,805 -78.84%
Tax -23,332 -22,235 -18,178 -32,842 -31,872 -36,486 -40,960 -31.30%
NP 35,068 42,335 40,328 14,892 26,704 433,245 557,845 -84.21%
-
NP to SH 20,052 30,033 30,368 14,892 26,704 433,245 557,845 -89.13%
-
Tax Rate 39.95% 34.44% 31.07% 68.80% 54.41% 7.77% 6.84% -
Total Cost 501,888 459,906 435,265 461,510 431,904 176,153 57,084 326.55%
-
Net Worth 233,939 207,728 213,065 194,556 197,895 175,610 174,765 21.48%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 233,939 207,728 213,065 194,556 197,895 175,610 174,765 21.48%
NOSH 278,500 250,275 244,903 240,193 238,428 214,159 210,560 20.51%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.53% 8.43% 8.48% 3.13% 5.82% 71.09% 90.72% -
ROE 8.57% 14.46% 14.25% 7.65% 13.49% 246.71% 319.20% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 192.80 200.68 194.20 198.34 192.35 284.55 292.04 -24.20%
EPS 7.20 12.00 12.40 6.20 11.20 202.30 264.93 -90.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.87 0.81 0.83 0.82 0.83 0.80%
Adjusted Per Share Value based on latest NOSH - 256,666
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 64.54 60.36 57.16 57.26 55.12 73.24 73.91 -8.64%
EPS 2.41 3.61 3.65 1.79 3.21 52.07 67.05 -89.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2812 0.2497 0.2561 0.2338 0.2378 0.2111 0.21 21.50%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.41 0.32 0.50 0.52 0.58 0.52 0.66 -
P/RPS 0.21 0.16 0.26 0.26 0.30 0.18 0.23 -5.88%
P/EPS 5.69 2.67 4.03 8.39 5.18 0.26 0.25 704.65%
EY 17.56 37.50 24.80 11.92 19.31 389.04 401.41 -87.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.57 0.64 0.70 0.63 0.80 -27.89%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 23/02/06 28/11/05 15/08/05 31/05/05 25/02/05 29/11/04 -
Price 0.61 0.36 0.37 0.55 0.50 0.50 0.57 -
P/RPS 0.32 0.18 0.19 0.28 0.26 0.18 0.20 36.83%
P/EPS 8.47 3.00 2.98 8.87 4.46 0.25 0.22 1042.72%
EY 11.80 33.33 33.51 11.27 22.40 404.60 464.80 -91.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.43 0.43 0.68 0.60 0.61 0.69 3.83%

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