[EDGENTA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 205.88%
YoY- -94.56%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 518,180 499,240 468,903 356,695 461,197 408,672 674,512 -4.29%
PBT 81,728 80,210 70,159 43,880 449,104 -436,001 -138,815 -
Tax 71,072 -21,619 -24,047 -13,634 -30,720 -11,600 -25,098 -
NP 152,800 58,591 46,112 30,246 418,384 -447,601 -163,913 -
-
NP to SH 137,833 40,419 23,567 22,776 418,384 -447,601 -163,913 -
-
Tax Rate -86.96% 26.95% 34.28% 31.07% 6.84% - - -
Total Cost 365,380 440,649 422,791 326,449 42,813 856,273 838,425 -12.91%
-
Net Worth 410,195 282,291 250,399 213,065 174,765 -415,948 107,132 25.05%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 410,195 282,291 250,399 213,065 174,765 -415,948 107,132 25.05%
NOSH 363,004 320,785 294,587 244,903 210,560 202,901 178,554 12.54%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 29.49% 11.74% 9.83% 8.48% 90.72% -109.53% -24.30% -
ROE 33.60% 14.32% 9.41% 10.69% 239.40% 0.00% -153.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 142.75 155.63 159.17 145.65 219.03 201.41 377.76 -14.95%
EPS 37.97 12.62 8.00 9.30 198.70 -220.60 -91.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.88 0.85 0.87 0.83 -2.05 0.60 11.11%
Adjusted Per Share Value based on latest NOSH - 247,258
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 62.31 60.03 56.38 42.89 55.46 49.14 81.11 -4.29%
EPS 16.57 4.86 2.83 2.74 50.31 -53.82 -19.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4932 0.3394 0.3011 0.2562 0.2101 -0.5002 0.1288 25.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.77 1.46 0.62 0.50 0.66 0.23 0.27 -
P/RPS 0.54 0.94 0.39 0.34 0.30 0.11 0.07 40.52%
P/EPS 2.03 11.59 7.75 5.38 0.33 -0.10 -0.29 -
EY 49.31 8.63 12.90 18.60 301.06 -959.13 -340.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.66 0.73 0.57 0.80 0.00 0.45 7.11%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 06/11/08 15/11/07 23/11/06 28/11/05 29/11/04 18/11/03 26/11/02 -
Price 0.61 1.29 0.62 0.37 0.57 0.25 0.27 -
P/RPS 0.43 0.83 0.39 0.25 0.26 0.12 0.07 35.29%
P/EPS 1.61 10.24 7.75 3.98 0.29 -0.11 -0.29 -
EY 62.25 9.77 12.90 25.14 348.60 -882.40 -340.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.47 0.73 0.43 0.69 0.00 0.45 3.08%

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