[EDGENTA] YoY Cumulative 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- 55.62%
YoY- 22.11%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 805,282 661,224 669,675 591,001 502,241 609,398 560,909 6.20%
PBT 141,243 111,525 99,445 96,232 64,570 469,731 -470,976 -
Tax -35,135 63,387 -25,393 -24,939 -22,235 -36,486 2,204 -
NP 106,108 174,912 74,052 71,293 42,335 433,245 -468,772 -
-
NP to SH 82,681 155,696 51,962 36,674 30,033 433,245 -468,772 -
-
Tax Rate 24.88% -56.84% 25.53% 25.92% 34.44% 7.77% - -
Total Cost 699,174 486,312 595,623 519,708 459,906 176,153 1,029,681 -6.24%
-
Net Worth 388,361 319,450 266,305 252,933 207,728 175,610 -431,897 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 21,777 14,520 - - - - - -
Div Payout % 26.34% 9.33% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 388,361 319,450 266,305 252,933 207,728 175,610 -431,897 -
NOSH 362,954 363,012 324,762 287,424 250,275 214,159 203,725 10.09%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.18% 26.45% 11.06% 12.06% 8.43% 71.09% -83.57% -
ROE 21.29% 48.74% 19.51% 14.50% 14.46% 246.71% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 221.87 182.15 206.20 205.62 200.68 284.55 275.33 -3.53%
EPS 22.78 42.89 16.00 12.80 12.00 202.30 -230.10 -
DPS 6.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.88 0.82 0.88 0.83 0.82 -2.12 -
Adjusted Per Share Value based on latest NOSH - 287,460
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 96.83 79.51 80.53 71.07 60.39 73.28 67.45 6.20%
EPS 9.94 18.72 6.25 4.41 3.61 52.10 -56.37 -
DPS 2.62 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.467 0.3841 0.3202 0.3041 0.2498 0.2112 -0.5193 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.61 0.67 1.39 0.58 0.32 0.52 0.37 -
P/RPS 0.73 0.37 0.67 0.28 0.16 0.18 0.13 33.28%
P/EPS 7.07 1.56 8.69 4.55 2.67 0.26 -0.16 -
EY 14.15 64.01 11.51 22.00 37.50 389.04 -621.89 -
DY 3.73 5.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.76 1.70 0.66 0.39 0.63 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/05/09 28/02/08 28/02/07 23/02/06 25/02/05 25/02/04 -
Price 1.66 1.00 1.00 0.74 0.36 0.50 0.40 -
P/RPS 0.75 0.55 0.48 0.36 0.18 0.18 0.15 30.73%
P/EPS 7.29 2.33 6.25 5.80 3.00 0.25 -0.17 -
EY 13.72 42.89 16.00 17.24 33.33 404.60 -575.25 -
DY 3.61 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.14 1.22 0.84 0.43 0.61 0.00 -

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