[EDGENTA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -36.81%
YoY- -234.49%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 408,672 274,072 132,295 705,355 674,512 455,203 336,159 13.89%
PBT -436,001 -31,295 -26,967 -193,147 -138,815 -109,317 -84,381 198.58%
Tax -11,600 1,539 -7,391 -31,095 -25,098 109,317 84,381 -
NP -447,601 -29,756 -34,358 -224,242 -163,913 0 0 -
-
NP to SH -447,601 -29,756 -34,358 -224,242 -163,913 -129,232 -97,826 175.35%
-
Tax Rate - - - - - - - -
Total Cost 856,273 303,828 166,653 929,597 838,425 455,203 336,159 86.40%
-
Net Worth -415,948 2,024 1,848 57,131 107,132 140,278 169,018 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -415,948 2,024 1,848 57,131 107,132 140,278 169,018 -
NOSH 202,901 202,421 184,802 178,536 178,554 175,348 170,726 12.18%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -109.53% -10.86% -25.97% -31.79% -24.30% 0.00% 0.00% -
ROE 0.00% -1,470.00% -1,859.18% -392.50% -153.00% -92.12% -57.88% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 201.41 135.40 71.59 395.08 377.76 259.60 196.90 1.51%
EPS -220.60 -14.70 -18.70 -125.60 -91.80 -73.70 -57.30 145.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.05 0.01 0.01 0.32 0.60 0.80 0.99 -
Adjusted Per Share Value based on latest NOSH - 178,488
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 49.12 32.94 15.90 84.77 81.07 54.71 40.40 13.90%
EPS -53.80 -3.58 -4.13 -26.95 -19.70 -15.53 -11.76 175.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4999 0.0024 0.0022 0.0687 0.1288 0.1686 0.2031 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.23 0.25 0.23 0.22 0.27 0.38 0.38 -
P/RPS 0.11 0.18 0.32 0.06 0.07 0.15 0.19 -30.51%
P/EPS -0.10 -1.70 -1.24 -0.18 -0.29 -0.52 -0.66 -71.54%
EY -959.13 -58.80 -80.83 -570.91 -340.00 -193.95 -150.79 242.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 25.00 23.00 0.69 0.45 0.48 0.38 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 25/08/03 23/05/03 28/02/03 26/11/02 23/08/02 31/05/02 -
Price 0.25 0.26 0.24 0.25 0.27 0.37 0.39 -
P/RPS 0.12 0.19 0.34 0.06 0.07 0.14 0.20 -28.84%
P/EPS -0.11 -1.77 -1.29 -0.20 -0.29 -0.50 -0.68 -70.27%
EY -882.40 -56.54 -77.47 -502.40 -340.00 -199.19 -146.92 230.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 26.00 24.00 0.78 0.45 0.46 0.39 -

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