[EDGENTA] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -187.64%
YoY- 66.38%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 458,608 609,398 614,929 582,984 606,224 560,909 544,896 -10.84%
PBT 58,576 469,731 598,805 19,448 43,048 -470,976 -581,334 -
Tax -31,872 -36,486 -40,960 -39,456 -50,004 2,204 -15,466 61.86%
NP 26,704 433,245 557,845 -20,008 -6,956 -468,772 -596,801 -
-
NP to SH 26,704 433,245 557,845 -20,008 -6,956 -468,772 -596,801 -
-
Tax Rate 54.41% 7.77% 6.84% 202.88% 116.16% - - -
Total Cost 431,904 176,153 57,084 602,992 613,180 1,029,681 1,141,697 -47.66%
-
Net Worth 197,895 175,610 174,765 -446,011 -456,487 -431,897 -415,948 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 197,895 175,610 174,765 -446,011 -456,487 -431,897 -415,948 -
NOSH 238,428 214,159 210,560 208,416 217,374 203,725 202,901 11.34%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.82% 71.09% 90.72% -3.43% -1.15% -83.57% -109.53% -
ROE 13.49% 246.71% 319.20% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 192.35 284.55 292.04 279.72 278.88 275.33 268.55 -19.93%
EPS 11.20 202.30 264.93 -9.60 -3.20 -230.10 -294.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.83 -2.14 -2.10 -2.12 -2.05 -
Adjusted Per Share Value based on latest NOSH - 211,923
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 55.12 73.24 73.91 70.07 72.86 67.41 65.49 -10.84%
EPS 3.21 52.07 67.05 -2.40 -0.84 -56.34 -71.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2378 0.2111 0.21 -0.5361 -0.5486 -0.5191 -0.4999 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.58 0.52 0.66 0.31 0.35 0.37 0.23 -
P/RPS 0.30 0.18 0.23 0.11 0.13 0.13 0.09 122.98%
P/EPS 5.18 0.26 0.25 -3.23 -10.94 -0.16 -0.08 -
EY 19.31 389.04 401.41 -30.97 -9.14 -621.89 -1,278.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.80 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 25/02/05 29/11/04 16/08/04 25/05/04 25/02/04 18/11/03 -
Price 0.50 0.50 0.57 0.37 0.31 0.40 0.25 -
P/RPS 0.26 0.18 0.20 0.13 0.11 0.15 0.09 102.70%
P/EPS 4.46 0.25 0.22 -3.85 -9.69 -0.17 -0.08 -
EY 22.40 404.60 464.80 -25.95 -10.32 -575.25 -1,176.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.69 0.00 0.00 0.00 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