[EDGENTA] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2888.11%
YoY- 193.47%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 476,402 458,608 609,398 614,929 582,984 606,224 560,909 -10.32%
PBT 47,734 58,576 469,731 598,805 19,448 43,048 -470,976 -
Tax -32,842 -31,872 -36,486 -40,960 -39,456 -50,004 2,204 -
NP 14,892 26,704 433,245 557,845 -20,008 -6,956 -468,772 -
-
NP to SH 14,892 26,704 433,245 557,845 -20,008 -6,956 -468,772 -
-
Tax Rate 68.80% 54.41% 7.77% 6.84% 202.88% 116.16% - -
Total Cost 461,510 431,904 176,153 57,084 602,992 613,180 1,029,681 -41.46%
-
Net Worth 194,556 197,895 175,610 174,765 -446,011 -456,487 -431,897 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 194,556 197,895 175,610 174,765 -446,011 -456,487 -431,897 -
NOSH 240,193 238,428 214,159 210,560 208,416 217,374 203,725 11.61%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.13% 5.82% 71.09% 90.72% -3.43% -1.15% -83.57% -
ROE 7.65% 13.49% 246.71% 319.20% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 198.34 192.35 284.55 292.04 279.72 278.88 275.33 -19.65%
EPS 6.20 11.20 202.30 264.93 -9.60 -3.20 -230.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.82 0.83 -2.14 -2.10 -2.12 -
Adjusted Per Share Value based on latest NOSH - 211,549
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 57.26 55.12 73.24 73.91 70.07 72.86 67.41 -10.31%
EPS 1.79 3.21 52.07 67.05 -2.40 -0.84 -56.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2338 0.2378 0.2111 0.21 -0.5361 -0.5486 -0.5191 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.52 0.58 0.52 0.66 0.31 0.35 0.37 -
P/RPS 0.26 0.30 0.18 0.23 0.11 0.13 0.13 58.80%
P/EPS 8.39 5.18 0.26 0.25 -3.23 -10.94 -0.16 -
EY 11.92 19.31 389.04 401.41 -30.97 -9.14 -621.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.63 0.80 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 15/08/05 31/05/05 25/02/05 29/11/04 16/08/04 25/05/04 25/02/04 -
Price 0.55 0.50 0.50 0.57 0.37 0.31 0.40 -
P/RPS 0.28 0.26 0.18 0.20 0.13 0.11 0.15 51.66%
P/EPS 8.87 4.46 0.25 0.22 -3.85 -9.69 -0.17 -
EY 11.27 22.40 404.60 464.80 -25.95 -10.32 -575.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.61 0.69 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