[EDGENTA] QoQ Annualized Quarter 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- -1.1%
YoY- -93.07%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 625,204 581,142 536,956 502,241 475,593 476,402 458,608 22.92%
PBT 93,545 70,660 58,400 64,570 58,506 47,734 58,576 36.58%
Tax -32,062 -26,778 -23,332 -22,235 -18,178 -32,842 -31,872 0.39%
NP 61,482 43,882 35,068 42,335 40,328 14,892 26,704 74.27%
-
NP to SH 31,422 26,868 20,052 30,033 30,368 14,892 26,704 11.44%
-
Tax Rate 34.27% 37.90% 39.95% 34.44% 31.07% 68.80% 54.41% -
Total Cost 563,721 537,260 501,888 459,906 435,265 461,510 431,904 19.41%
-
Net Worth 250,399 246,289 233,939 207,728 213,065 194,556 197,895 16.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 250,399 246,289 233,939 207,728 213,065 194,556 197,895 16.96%
NOSH 294,587 279,874 278,500 250,275 244,903 240,193 238,428 15.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.83% 7.55% 6.53% 8.43% 8.48% 3.13% 5.82% -
ROE 12.55% 10.91% 8.57% 14.46% 14.25% 7.65% 13.49% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 212.23 207.64 192.80 200.68 194.20 198.34 192.35 6.77%
EPS 10.67 9.60 7.20 12.00 12.40 6.20 11.20 -3.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.88 0.84 0.83 0.87 0.81 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 268,777
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 75.14 69.85 64.54 60.36 57.16 57.26 55.12 22.92%
EPS 3.78 3.23 2.41 3.61 3.65 1.79 3.21 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.296 0.2812 0.2497 0.2561 0.2338 0.2378 16.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.62 0.63 0.41 0.32 0.50 0.52 0.58 -
P/RPS 0.29 0.30 0.21 0.16 0.26 0.26 0.30 -2.23%
P/EPS 5.81 6.56 5.69 2.67 4.03 8.39 5.18 7.94%
EY 17.20 15.24 17.56 37.50 24.80 11.92 19.31 -7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.49 0.39 0.57 0.64 0.70 2.83%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 28/08/06 25/05/06 23/02/06 28/11/05 15/08/05 31/05/05 -
Price 0.62 0.56 0.61 0.36 0.37 0.55 0.50 -
P/RPS 0.29 0.27 0.32 0.18 0.19 0.28 0.26 7.54%
P/EPS 5.81 5.83 8.47 3.00 2.98 8.87 4.46 19.25%
EY 17.20 17.14 11.80 33.33 33.51 11.27 22.40 -16.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.73 0.43 0.43 0.68 0.60 13.95%

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