[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -83.31%
YoY- -24.91%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 591,001 468,903 290,571 134,239 502,241 356,695 238,201 82.96%
PBT 96,232 70,159 35,330 14,600 64,570 43,880 23,867 152.68%
Tax -24,939 -24,047 -13,389 -5,833 -22,235 -13,634 -16,421 32.02%
NP 71,293 46,112 21,941 8,767 42,335 30,246 7,446 349.05%
-
NP to SH 36,674 23,567 13,434 5,013 30,033 22,776 7,446 188.64%
-
Tax Rate 25.92% 34.28% 37.90% 39.95% 34.44% 31.07% 68.80% -
Total Cost 519,708 422,791 268,630 125,472 459,906 326,449 230,755 71.56%
-
Net Worth 252,933 250,399 246,289 233,939 207,728 213,065 194,556 19.06%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 252,933 250,399 246,289 233,939 207,728 213,065 194,556 19.06%
NOSH 287,424 294,587 279,874 278,500 250,275 244,903 240,193 12.67%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.06% 9.83% 7.55% 6.53% 8.43% 8.48% 3.13% -
ROE 14.50% 9.41% 5.45% 2.14% 14.46% 10.69% 3.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 205.62 159.17 103.82 48.20 200.68 145.65 99.17 62.38%
EPS 12.80 8.00 4.80 1.80 12.00 9.30 3.10 156.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.88 0.84 0.83 0.87 0.81 5.66%
Adjusted Per Share Value based on latest NOSH - 278,500
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 71.07 56.38 34.94 16.14 60.39 42.89 28.64 82.98%
EPS 4.41 2.83 1.62 0.60 3.61 2.74 0.90 187.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3041 0.3011 0.2962 0.2813 0.2498 0.2562 0.2339 19.06%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.58 0.62 0.63 0.41 0.32 0.50 0.52 -
P/RPS 0.28 0.39 0.61 0.85 0.16 0.34 0.52 -33.73%
P/EPS 4.55 7.75 13.12 22.78 2.67 5.38 16.77 -57.99%
EY 22.00 12.90 7.62 4.39 37.50 18.60 5.96 138.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.72 0.49 0.39 0.57 0.64 2.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 23/11/06 28/08/06 25/05/06 23/02/06 28/11/05 15/08/05 -
Price 0.74 0.62 0.56 0.61 0.36 0.37 0.55 -
P/RPS 0.36 0.39 0.54 1.27 0.18 0.25 0.55 -24.55%
P/EPS 5.80 7.75 11.67 33.89 3.00 3.98 17.74 -52.44%
EY 17.24 12.90 8.57 2.95 33.33 25.14 5.64 110.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.73 0.64 0.73 0.43 0.43 0.68 15.08%

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