[EDGENTA] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -14.43%
YoY- -17.41%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 656,975 688,615 650,567 614,449 504,896 613,433 408,672 8.22%
PBT 103,431 100,963 97,236 90,849 64,055 414,129 -436,001 -
Tax -28,256 70,539 -22,511 -32,648 -22,059 -16,916 -11,600 15.98%
NP 75,175 171,502 74,725 58,201 41,996 397,213 -447,601 -
-
NP to SH 57,975 149,376 53,526 30,824 37,321 397,213 -447,601 -
-
Tax Rate 27.32% -69.87% 23.15% 35.94% 34.44% 4.08% - -
Total Cost 581,800 517,113 575,842 556,248 462,900 216,220 856,273 -6.23%
-
Net Worth 348,738 409,712 296,243 246,087 215,114 175,586 -415,816 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 14,522 10,184 - - - - - -
Div Payout % 25.05% 6.82% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 348,738 409,712 296,243 246,087 215,114 175,586 -415,816 -
NOSH 363,269 362,577 336,640 289,514 247,258 211,549 202,837 10.18%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.44% 24.91% 11.49% 9.47% 8.32% 64.75% -109.53% -
ROE 16.62% 36.46% 18.07% 12.53% 17.35% 226.22% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 180.85 189.92 193.25 212.23 204.20 289.97 201.48 -1.78%
EPS 15.96 41.20 15.90 10.65 15.09 187.76 -220.67 -
DPS 4.00 2.81 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.13 0.88 0.85 0.87 0.83 -2.05 -
Adjusted Per Share Value based on latest NOSH - 289,514
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 78.96 82.76 78.19 73.85 60.68 73.73 49.12 8.22%
EPS 6.97 17.95 6.43 3.70 4.49 47.74 -53.80 -
DPS 1.75 1.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4191 0.4924 0.356 0.2958 0.2585 0.211 -0.4998 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.06 0.77 1.46 0.62 0.50 0.66 0.23 -
P/RPS 0.59 0.41 0.76 0.29 0.24 0.23 0.11 32.27%
P/EPS 6.64 1.87 9.18 5.82 3.31 0.35 -0.10 -
EY 15.06 53.50 10.89 17.17 30.19 284.49 -959.43 -
DY 3.77 3.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.68 1.66 0.73 0.57 0.80 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 04/11/09 06/11/08 15/11/07 23/11/06 28/11/05 29/11/04 18/11/03 -
Price 1.13 0.61 1.29 0.62 0.37 0.57 0.25 -
P/RPS 0.62 0.32 0.67 0.29 0.18 0.20 0.12 31.44%
P/EPS 7.08 1.48 8.11 5.82 2.45 0.30 -0.11 -
EY 14.12 67.54 12.33 17.17 40.79 329.41 -882.68 -
DY 3.54 4.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.54 1.47 0.73 0.43 0.69 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