[EDGENTA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 26.97%
YoY- -92.0%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 642,637 620,230 614,449 554,611 521,828 502,241 504,896 17.46%
PBT 96,090 87,185 90,849 76,033 64,526 64,570 64,055 31.07%
Tax -25,910 -24,939 -32,648 -25,687 -22,895 -25,030 -22,059 11.33%
NP 70,180 62,246 58,201 50,346 41,631 39,540 41,996 40.86%
-
NP to SH 42,652 36,674 30,824 36,021 28,370 30,033 37,321 9.31%
-
Tax Rate 26.96% 28.60% 35.94% 33.78% 35.48% 38.76% 34.44% -
Total Cost 572,457 557,984 556,248 504,265 480,197 462,701 462,900 15.22%
-
Net Worth 270,319 252,964 246,087 247,015 233,939 287,592 215,114 16.46%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 270,319 252,964 246,087 247,015 233,939 287,592 215,114 16.46%
NOSH 297,054 287,460 289,514 280,700 278,500 268,777 247,258 13.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.92% 10.04% 9.47% 9.08% 7.98% 7.87% 8.32% -
ROE 15.78% 14.50% 12.53% 14.58% 12.13% 10.44% 17.35% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 216.34 215.76 212.23 197.58 187.37 186.86 204.20 3.92%
EPS 14.36 12.76 10.65 12.83 10.19 11.17 15.09 -3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.85 0.88 0.84 1.07 0.87 3.04%
Adjusted Per Share Value based on latest NOSH - 280,700
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 77.27 74.58 73.89 66.69 62.75 60.39 60.71 17.46%
EPS 5.13 4.41 3.71 4.33 3.41 3.61 4.49 9.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.325 0.3042 0.2959 0.297 0.2813 0.3458 0.2587 16.44%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.95 0.58 0.62 0.63 0.41 0.32 0.50 -
P/RPS 0.44 0.27 0.29 0.32 0.22 0.17 0.24 49.84%
P/EPS 6.62 4.55 5.82 4.91 4.02 2.86 3.31 58.80%
EY 15.11 22.00 17.17 20.37 24.85 34.92 30.19 -36.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.66 0.73 0.72 0.49 0.30 0.57 49.37%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 23/11/06 28/08/06 25/05/06 23/02/06 28/11/05 -
Price 1.35 0.74 0.62 0.56 0.61 0.36 0.37 -
P/RPS 0.62 0.34 0.29 0.28 0.33 0.19 0.18 128.24%
P/EPS 9.40 5.80 5.82 4.36 5.99 3.22 2.45 145.28%
EY 10.64 17.24 17.17 22.92 16.70 31.04 40.79 -59.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.84 0.73 0.64 0.73 0.34 0.43 128.13%

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