[EDGENTA] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ-0.0%
YoY- -37.02%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 274,072 251,339 234,026 234,026 234,026 254,697 256,482 4.53%
PBT -31,295 -51,903 -46,736 -46,736 -46,736 -53,182 -61,235 -36.15%
Tax 1,539 17,545 46,736 46,736 46,736 53,182 61,235 -91.47%
NP -29,756 -34,358 0 0 0 0 0 -
-
NP to SH -29,756 -65,764 -62,193 -62,193 -62,193 -61,987 -58,956 -36.68%
-
Tax Rate - - - - - - - -
Total Cost 303,828 285,697 234,026 234,026 234,026 254,697 256,482 11.99%
-
Net Worth 2,000 1,848 26,773 0 139,582 169,328 162,528 -94.71%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,000 1,848 26,773 0 139,582 169,328 162,528 -94.71%
NOSH 200,086 184,802 178,488 178,768 174,477 171,038 162,528 14.90%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -10.86% -13.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -1,487.15% -3,558.62% -232.30% 0.00% -44.56% -36.61% -36.27% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 136.98 136.00 131.12 130.91 134.13 148.91 157.81 -9.02%
EPS -14.87 -35.59 -34.84 -34.79 -35.65 -36.24 -36.27 -44.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.01 0.15 0.00 0.80 0.99 1.00 -95.39%
Adjusted Per Share Value based on latest NOSH - 178,768
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 32.96 30.22 28.14 28.14 28.14 30.63 30.84 4.54%
EPS -3.58 -7.91 -7.48 -7.48 -7.48 -7.45 -7.09 -36.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0024 0.0022 0.0322 0.00 0.1678 0.2036 0.1954 -94.71%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.25 0.23 0.22 0.27 0.38 0.38 0.33 -
P/RPS 0.18 0.17 0.17 0.21 0.28 0.26 0.21 -9.79%
P/EPS -1.68 -0.65 -0.63 -0.78 -1.07 -1.05 -0.91 50.66%
EY -59.49 -154.72 -158.38 -128.85 -93.80 -95.37 -109.92 -33.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.00 23.00 1.47 0.00 0.48 0.38 0.33 1704.64%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 23/05/03 28/02/03 26/11/02 23/08/02 31/05/02 28/02/02 -
Price 0.26 0.24 0.25 0.27 0.37 0.39 0.37 -
P/RPS 0.19 0.18 0.19 0.21 0.28 0.26 0.23 -11.99%
P/EPS -1.75 -0.67 -0.72 -0.78 -1.04 -1.08 -1.02 43.45%
EY -57.20 -148.28 -139.38 -128.85 -96.34 -92.93 -98.04 -30.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 26.00 24.00 1.67 0.00 0.46 0.39 0.37 1616.18%

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