[EDGENTA] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 54.75%
YoY- 52.16%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 580,170 560,909 408,672 274,072 251,339 234,026 234,026 83.07%
PBT -433,247 -470,976 -436,001 -31,295 -51,903 -46,736 -46,736 340.69%
Tax -2,906 2,204 -11,600 1,539 17,545 46,736 46,736 -
NP -436,153 -468,772 -447,601 -29,756 -34,358 0 0 -
-
NP to SH -436,153 -468,772 -447,601 -29,756 -65,764 -62,193 -62,193 265.94%
-
Tax Rate - - - - - - - -
Total Cost 1,016,323 1,029,681 856,273 303,828 285,697 234,026 234,026 165.94%
-
Net Worth -456,487 -435,752 -415,816 2,000 1,848 26,773 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -456,487 -435,752 -415,816 2,000 1,848 26,773 0 -
NOSH 217,374 205,543 202,837 200,086 184,802 178,488 178,768 13.90%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -75.18% -83.57% -109.53% -10.86% -13.67% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% -1,487.15% -3,558.62% -232.30% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 266.90 272.89 201.48 136.98 136.00 131.12 130.91 60.71%
EPS -200.65 -228.06 -220.67 -14.87 -35.59 -34.84 -34.79 221.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.10 -2.12 -2.05 0.01 0.01 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 200,086
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 69.76 67.45 49.14 32.96 30.22 28.14 28.14 83.06%
EPS -52.45 -56.37 -53.82 -3.58 -7.91 -7.48 -7.48 265.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5489 -0.524 -0.50 0.0024 0.0022 0.0322 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.35 0.37 0.23 0.25 0.23 0.22 0.27 -
P/RPS 0.13 0.14 0.11 0.18 0.17 0.17 0.21 -27.34%
P/EPS -0.17 -0.16 -0.10 -1.68 -0.65 -0.63 -0.78 -63.75%
EY -573.27 -616.39 -959.43 -59.49 -154.72 -158.38 -128.85 170.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 25.00 23.00 1.47 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 25/02/04 18/11/03 25/08/03 23/05/03 28/02/03 26/11/02 -
Price 0.31 0.40 0.25 0.26 0.24 0.25 0.27 -
P/RPS 0.12 0.15 0.12 0.19 0.18 0.19 0.21 -31.11%
P/EPS -0.15 -0.18 -0.11 -1.75 -0.67 -0.72 -0.78 -66.64%
EY -647.24 -570.16 -882.68 -57.20 -148.28 -139.38 -128.85 193.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 26.00 24.00 1.67 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