[EDGENTA] YoY 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- 1890.91%
YoY- -96.42%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 163,153 176,603 178,332 118,494 169,704 134,600 119,309 5.34%
PBT 22,857 29,780 34,829 20,013 439,379 -404,706 -29,498 -
Tax -7,743 -6,501 -10,658 -3,697 -10,991 -13,139 -5,183 6.91%
NP 15,114 23,279 24,171 16,316 428,388 -417,845 -34,681 -
-
NP to SH 12,944 16,832 10,133 15,330 428,388 -417,845 -34,681 -
-
Tax Rate 33.88% 21.83% 30.60% 18.47% 2.50% - - -
Total Cost 148,039 153,324 154,161 102,178 -258,684 552,445 153,990 -0.65%
-
Net Worth 409,712 296,243 246,087 215,114 175,586 -415,816 107,260 25.00%
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 409,712 296,243 246,087 215,114 175,586 -415,816 107,260 25.00%
NOSH 362,577 336,640 289,514 247,258 211,549 202,837 178,768 12.49%
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 9.26% 13.18% 13.55% 13.77% 252.43% -310.43% -29.07% -
ROE 3.16% 5.68% 4.12% 7.13% 243.98% 0.00% -32.33% -
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 45.00 52.46 61.60 47.92 80.22 66.36 66.74 -6.35%
EPS 3.57 4.98 3.50 6.20 202.50 -206.00 -19.40 -
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 19.62 21.24 21.44 14.25 20.41 16.19 14.35 5.34%
EPS 1.56 2.02 1.22 1.84 51.51 -50.24 -4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4927 0.3562 0.2959 0.2587 0.2111 -0.50 0.129 25.00%
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 1.71 2.78 1.01 1.04 0.82 0.35 0.40 27.36%
P/EPS 21.57 29.20 17.71 8.06 0.33 -0.11 -1.39 -
EY 4.64 3.42 5.65 12.40 306.82 -895.65 -71.85 -
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 1.36 2.46 1.01 0.77 0.71 0.38 0.40 22.60%
P/EPS 17.09 25.80 17.71 5.97 0.28 -0.12 -1.39 -
EY 5.85 3.88 5.65 16.76 355.26 -824.00 -71.85 -
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