[EDGENTA] YoY TTM 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- 2.05%
YoY- 200.3%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Revenue 702,065 652,296 554,611 556,106 578,329 274,072 256,482 16.75%
PBT 107,886 102,285 76,033 483,421 -429,956 -31,295 -61,235 -
Tax 71,781 -26,668 -25,687 -29,353 -19,064 1,539 61,235 2.47%
NP 179,667 75,617 50,346 454,068 -449,020 -29,756 0 -
-
NP to SH 153,264 46,827 36,021 450,379 -449,020 -29,756 -58,956 -
-
Tax Rate -66.53% 26.07% 33.78% 6.07% - - - -
Total Cost 522,398 576,679 504,265 102,038 1,027,349 303,828 256,482 11.56%
-
Net Worth 395,437 268,068 247,015 207,899 -453,515 2,000 162,528 14.65%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Div 10,184 - - - - - - -
Div Payout % 6.65% - - - - - - -
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 395,437 268,068 247,015 207,899 -453,515 2,000 162,528 14.65%
NOSH 362,786 322,974 280,700 256,666 211,923 200,086 162,528 13.14%
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 25.59% 11.59% 9.08% 81.65% -77.64% -10.86% 0.00% -
ROE 38.76% 17.47% 14.58% 216.63% 0.00% -1,487.15% -36.27% -
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 193.52 201.97 197.58 216.66 272.90 136.98 157.81 3.18%
EPS 42.25 14.50 12.83 175.47 -211.88 -14.87 -36.27 -
DPS 2.81 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 1.00 1.33%
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 84.38 78.40 66.66 66.84 69.51 32.94 30.83 16.75%
EPS 18.42 5.63 4.33 54.13 -53.97 -3.58 -7.09 -
DPS 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4753 0.3222 0.2969 0.2499 -0.5451 0.0024 0.1953 14.66%
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 0.45 0.71 0.32 0.24 0.11 0.18 0.21 12.43%
P/EPS 2.06 9.93 4.91 0.30 -0.15 -1.68 -0.91 -
EY 48.56 10.07 20.37 337.45 -683.48 -59.49 -109.92 -
DY 3.23 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 0.33 14.59%
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 0.45 0.72 0.28 0.25 0.14 0.19 0.23 10.87%
P/EPS 2.08 10.07 4.36 0.31 -0.17 -1.75 -1.02 -
EY 48.01 9.93 22.92 319.04 -572.65 -57.20 -98.04 -
DY 3.19 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 0.37 12.80%

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