[EDGENTA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.95%
YoY- 3.47%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 645,274 626,584 591,001 625,204 581,142 536,956 502,241 18.23%
PBT 100,860 94,020 96,232 93,545 70,660 58,400 64,570 34.73%
Tax -30,236 -27,216 -24,939 -32,062 -26,778 -23,332 -22,235 22.81%
NP 70,624 66,804 71,293 61,482 43,882 35,068 42,335 40.79%
-
NP to SH 47,174 43,964 36,674 31,422 26,868 20,052 30,033 35.23%
-
Tax Rate 29.98% 28.95% 25.92% 34.27% 37.90% 39.95% 34.44% -
Total Cost 574,650 559,780 519,708 563,721 537,260 501,888 459,906 16.05%
-
Net Worth 257,594 270,319 252,933 250,399 246,289 233,939 207,728 15.46%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 257,594 270,319 252,933 250,399 246,289 233,939 207,728 15.46%
NOSH 310,355 297,054 287,424 294,587 279,874 278,500 250,275 15.46%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.94% 10.66% 12.06% 9.83% 7.55% 6.53% 8.43% -
ROE 18.31% 16.26% 14.50% 12.55% 10.91% 8.57% 14.46% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 207.91 210.93 205.62 212.23 207.64 192.80 200.68 2.39%
EPS 15.16 14.76 12.80 10.67 9.60 7.20 12.00 16.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.91 0.88 0.85 0.88 0.84 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 289,514
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 77.59 75.34 71.07 75.18 69.88 64.57 60.39 18.23%
EPS 5.67 5.29 4.41 3.78 3.23 2.41 3.61 35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3097 0.325 0.3041 0.3011 0.2962 0.2813 0.2498 15.45%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.44 0.95 0.58 0.62 0.63 0.41 0.32 -
P/RPS 0.69 0.45 0.28 0.29 0.30 0.21 0.16 165.65%
P/EPS 9.47 6.42 4.55 5.81 6.56 5.69 2.67 133.11%
EY 10.56 15.58 22.00 17.20 15.24 17.56 37.50 -57.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.04 0.66 0.73 0.72 0.49 0.39 170.71%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 24/05/07 28/02/07 23/11/06 28/08/06 25/05/06 23/02/06 -
Price 1.46 1.35 0.74 0.62 0.56 0.61 0.36 -
P/RPS 0.70 0.64 0.36 0.29 0.27 0.32 0.18 147.91%
P/EPS 9.61 9.12 5.80 5.81 5.83 8.47 3.00 117.76%
EY 10.41 10.96 17.24 17.20 17.14 11.80 33.33 -54.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.48 0.84 0.73 0.64 0.73 0.43 156.53%

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