[EDGENTA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 29.35%
YoY- 80.61%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 176,603 165,991 156,646 151,327 178,332 156,332 134,239 20.04%
PBT 29,780 26,925 23,505 17,026 34,829 20,730 14,600 60.76%
Tax -6,501 -8,314 -6,804 -892 -10,658 -7,556 -5,833 7.48%
NP 23,279 18,611 16,701 16,134 24,171 13,174 8,767 91.63%
-
NP to SH 16,832 12,596 10,991 13,107 10,133 8,421 5,013 124.06%
-
Tax Rate 21.83% 30.88% 28.95% 5.24% 30.60% 36.45% 39.95% -
Total Cost 153,324 147,380 139,945 135,193 154,161 143,158 125,472 14.28%
-
Net Worth 296,243 268,068 270,319 252,964 246,087 247,015 233,939 17.03%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 296,243 268,068 270,319 252,964 246,087 247,015 233,939 17.03%
NOSH 336,640 322,974 297,054 287,460 289,514 280,700 278,500 13.46%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.18% 11.21% 10.66% 10.66% 13.55% 8.43% 6.53% -
ROE 5.68% 4.70% 4.07% 5.18% 4.12% 3.41% 2.14% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 52.46 51.39 52.73 52.64 61.60 55.69 48.20 5.80%
EPS 4.98 3.88 3.69 4.40 3.50 3.00 1.80 96.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.83 0.91 0.88 0.85 0.88 0.84 3.14%
Adjusted Per Share Value based on latest NOSH - 287,460
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.24 19.96 18.84 18.20 21.44 18.80 16.14 20.06%
EPS 2.02 1.51 1.32 1.58 1.22 1.01 0.60 124.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3562 0.3223 0.325 0.3042 0.2959 0.297 0.2813 17.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.46 1.44 0.95 0.58 0.62 0.63 0.41 -
P/RPS 2.78 2.80 1.80 1.10 1.01 1.13 0.85 120.17%
P/EPS 29.20 36.92 25.68 12.72 17.71 21.00 22.78 17.98%
EY 3.42 2.71 3.89 7.86 5.65 4.76 4.39 -15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.73 1.04 0.66 0.73 0.72 0.49 125.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 27/08/07 24/05/07 28/02/07 23/11/06 28/08/06 25/05/06 -
Price 1.29 1.46 1.35 0.74 0.62 0.56 0.61 -
P/RPS 2.46 2.84 2.56 1.41 1.01 1.01 1.27 55.32%
P/EPS 25.80 37.44 36.49 16.23 17.71 18.67 33.89 -16.61%
EY 3.88 2.67 2.74 6.16 5.65 5.36 2.95 20.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.76 1.48 0.84 0.73 0.64 0.73 59.39%

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