[EDGENTA] QoQ Annualized Quarter 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- 103.92%
YoY- -94.56%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 581,142 536,956 502,241 475,593 476,402 458,608 609,398 -3.12%
PBT 70,660 58,400 64,570 58,506 47,734 58,576 469,731 -71.81%
Tax -26,778 -23,332 -22,235 -18,178 -32,842 -31,872 -36,486 -18.68%
NP 43,882 35,068 42,335 40,328 14,892 26,704 433,245 -78.36%
-
NP to SH 26,868 20,052 30,033 30,368 14,892 26,704 433,245 -84.41%
-
Tax Rate 37.90% 39.95% 34.44% 31.07% 68.80% 54.41% 7.77% -
Total Cost 537,260 501,888 459,906 435,265 461,510 431,904 176,153 110.74%
-
Net Worth 246,289 233,939 207,728 213,065 194,556 197,895 175,610 25.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 246,289 233,939 207,728 213,065 194,556 197,895 175,610 25.37%
NOSH 279,874 278,500 250,275 244,903 240,193 238,428 214,159 19.59%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.55% 6.53% 8.43% 8.48% 3.13% 5.82% 71.09% -
ROE 10.91% 8.57% 14.46% 14.25% 7.65% 13.49% 246.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 207.64 192.80 200.68 194.20 198.34 192.35 284.55 -18.99%
EPS 9.60 7.20 12.00 12.40 6.20 11.20 202.30 -86.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.84 0.83 0.87 0.81 0.83 0.82 4.83%
Adjusted Per Share Value based on latest NOSH - 247,258
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 69.85 64.54 60.36 57.16 57.26 55.12 73.24 -3.11%
EPS 3.23 2.41 3.61 3.65 1.79 3.21 52.07 -84.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.2812 0.2497 0.2561 0.2338 0.2378 0.2111 25.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.63 0.41 0.32 0.50 0.52 0.58 0.52 -
P/RPS 0.30 0.21 0.16 0.26 0.26 0.30 0.18 40.70%
P/EPS 6.56 5.69 2.67 4.03 8.39 5.18 0.26 765.34%
EY 15.24 17.56 37.50 24.80 11.92 19.31 389.04 -88.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.49 0.39 0.57 0.64 0.70 0.63 9.33%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 23/02/06 28/11/05 15/08/05 31/05/05 25/02/05 -
Price 0.56 0.61 0.36 0.37 0.55 0.50 0.50 -
P/RPS 0.27 0.32 0.18 0.19 0.28 0.26 0.18 31.13%
P/EPS 5.83 8.47 3.00 2.98 8.87 4.46 0.25 720.96%
EY 17.14 11.80 33.33 33.51 11.27 22.40 404.60 -87.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.43 0.43 0.68 0.60 0.61 3.26%

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