[EDGENTA] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 11.53%
YoY- 174.43%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Revenue 355,027 322,637 290,571 238,201 291,492 274,072 221,177 7.55%
PBT 58,871 50,430 35,330 23,867 9,724 -31,295 -62,581 -
Tax 78,815 -15,118 -13,389 -16,421 -19,728 1,539 62,581 3.61%
NP 137,686 35,312 21,941 7,446 -10,004 -29,756 0 -
-
NP to SH 124,889 23,587 13,434 7,446 -10,004 -29,756 -67,039 -
-
Tax Rate -133.88% 29.98% 37.90% 68.80% 202.88% - - -
Total Cost 217,341 287,325 268,630 230,755 301,496 303,828 221,177 -0.26%
-
Net Worth 395,723 257,594 246,289 194,556 -446,011 2,024 203,395 10.77%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Net Worth 395,723 257,594 246,289 194,556 -446,011 2,024 203,395 10.77%
NOSH 363,049 310,355 279,874 240,193 208,416 202,421 162,716 13.13%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
NP Margin 38.78% 10.94% 7.55% 3.13% -3.43% -10.86% 0.00% -
ROE 31.56% 9.16% 5.45% 3.83% 0.00% -1,470.00% -32.96% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 97.79 103.96 103.82 99.17 139.86 135.40 135.93 -4.93%
EPS 34.40 7.58 4.80 3.10 -4.80 -14.70 -41.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.83 0.88 0.81 -2.14 0.01 1.25 -2.08%
Adjusted Per Share Value based on latest NOSH - 256,666
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 42.67 38.78 34.92 28.63 35.03 32.94 26.58 7.55%
EPS 15.01 2.83 1.61 0.89 -1.20 -3.58 -8.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4756 0.3096 0.296 0.2338 -0.5361 0.0024 0.2445 10.77%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 -
Price 0.87 1.44 0.63 0.52 0.31 0.25 0.33 -
P/RPS 0.89 1.39 0.61 0.52 0.22 0.18 0.24 22.33%
P/EPS 2.53 18.95 13.12 16.77 -6.46 -1.70 -0.80 -
EY 39.54 5.28 7.62 5.96 -15.48 -58.80 -124.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.73 0.72 0.64 0.00 25.00 0.26 18.87%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 01/08/08 27/08/07 28/08/06 15/08/05 16/08/04 25/08/03 28/02/02 -
Price 0.88 1.46 0.56 0.55 0.37 0.26 0.37 -
P/RPS 0.90 1.40 0.54 0.55 0.26 0.19 0.27 20.34%
P/EPS 2.56 19.21 11.67 17.74 -7.71 -1.77 -0.90 -
EY 39.09 5.21 8.57 5.64 -12.97 -56.54 -111.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.76 0.64 0.68 0.00 26.00 0.30 16.50%

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