[EDGENTA] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 31.86%
YoY- -93.07%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Revenue 661,224 669,675 591,001 502,241 609,398 560,909 455,203 5.90%
PBT 111,525 99,445 96,232 64,570 469,731 -470,976 -109,317 -
Tax 63,387 -25,393 -24,939 -22,235 -36,486 2,204 109,317 -8.03%
NP 174,912 74,052 71,293 42,335 433,245 -468,772 0 -
-
NP to SH 155,696 51,962 36,674 30,033 433,245 -468,772 -129,232 -
-
Tax Rate -56.84% 25.53% 25.92% 34.44% 7.77% - - -
Total Cost 486,312 595,623 519,708 459,906 176,153 1,029,681 455,203 1.02%
-
Net Worth 319,450 266,305 252,933 207,728 175,610 -431,897 140,278 13.47%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Div 14,520 - - - - - - -
Div Payout % 9.33% - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Net Worth 319,450 266,305 252,933 207,728 175,610 -431,897 140,278 13.47%
NOSH 363,012 324,762 287,424 250,275 214,159 203,725 175,348 11.82%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
NP Margin 26.45% 11.06% 12.06% 8.43% 71.09% -83.57% 0.00% -
ROE 48.74% 19.51% 14.50% 14.46% 246.71% 0.00% -92.12% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
RPS 182.15 206.20 205.62 200.68 284.55 275.33 259.60 -5.29%
EPS 42.89 16.00 12.80 12.00 202.30 -230.10 -73.70 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.82 0.88 0.83 0.82 -2.12 0.80 1.47%
Adjusted Per Share Value based on latest NOSH - 268,777
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
RPS 79.51 80.53 71.07 60.39 73.28 67.45 54.74 5.90%
EPS 18.72 6.25 4.41 3.61 52.10 -56.37 -15.54 -
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3841 0.3202 0.3041 0.2498 0.2112 -0.5193 0.1687 13.47%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 28/06/02 -
Price 0.67 1.39 0.58 0.32 0.52 0.37 0.38 -
P/RPS 0.37 0.67 0.28 0.16 0.18 0.13 0.15 14.87%
P/EPS 1.56 8.69 4.55 2.67 0.26 -0.16 -0.52 -
EY 64.01 11.51 22.00 37.50 389.04 -621.89 -193.95 -
DY 5.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.70 0.66 0.39 0.63 0.00 0.48 7.31%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Date 26/05/09 28/02/08 28/02/07 23/02/06 25/02/05 25/02/04 23/08/02 -
Price 1.00 1.00 0.74 0.36 0.50 0.40 0.37 -
P/RPS 0.55 0.48 0.36 0.18 0.18 0.15 0.14 23.39%
P/EPS 2.33 6.25 5.80 3.00 0.25 -0.17 -0.50 -
EY 42.89 16.00 17.24 33.33 404.60 -575.25 -199.19 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.22 0.84 0.43 0.61 0.00 0.46 14.96%

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