[EDGENTA] QoQ TTM 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- 188.46%
YoY- 188.74%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 556,106 572,493 609,397 613,433 578,329 580,170 560,909 -0.57%
PBT 483,421 473,161 469,279 414,129 -429,956 -433,247 -470,976 -
Tax -29,353 -31,817 -36,350 -16,916 -19,064 -2,906 2,204 -
NP 454,068 441,344 432,929 397,213 -449,020 -436,153 -468,772 -
-
NP to SH 450,379 441,344 432,929 397,213 -449,020 -436,153 -468,772 -
-
Tax Rate 6.07% 6.72% 7.75% 4.08% - - - -
Total Cost 102,038 131,149 176,468 216,220 1,027,349 1,016,323 1,029,681 -78.61%
-
Net Worth 207,899 197,895 184,636 175,586 -453,515 -456,487 -435,752 -
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 207,899 197,895 184,636 175,586 -453,515 -456,487 -435,752 -
NOSH 256,666 238,428 225,166 211,549 211,923 217,374 205,543 15.97%
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 81.65% 77.09% 71.04% 64.75% -77.64% -75.18% -83.57% -
ROE 216.63% 223.02% 234.48% 226.22% 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 216.66 240.11 270.64 289.97 272.90 266.90 272.89 -14.26%
EPS 175.47 185.11 192.27 187.76 -211.88 -200.65 -228.06 -
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 66.87 68.84 73.28 73.76 69.54 69.76 67.45 -0.57%
EPS 54.16 53.07 52.06 47.76 -53.99 -52.45 -56.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.238 0.222 0.2111 -0.5453 -0.5489 -0.524 -
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 0.24 0.24 0.19 0.23 0.11 0.13 0.14 43.28%
P/EPS 0.30 0.31 0.27 0.35 -0.15 -0.17 -0.16 -
EY 337.45 319.15 369.75 284.49 -683.48 -573.27 -616.39 -
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 0.25 0.21 0.18 0.20 0.14 0.12 0.15 40.61%
P/EPS 0.31 0.27 0.26 0.30 -0.17 -0.15 -0.18 -
EY 319.04 370.21 384.54 329.41 -572.65 -647.24 -570.16 -
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