[EDGENTA] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 6.96%
YoY- -563.21%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 609,397 613,433 578,329 580,170 560,909 408,672 274,072 69.94%
PBT 469,279 414,129 -429,956 -433,247 -470,976 -436,001 -31,295 -
Tax -36,350 -16,916 -19,064 -2,906 2,204 -11,600 1,539 -
NP 432,929 397,213 -449,020 -436,153 -468,772 -447,601 -29,756 -
-
NP to SH 432,929 397,213 -449,020 -436,153 -468,772 -447,601 -29,756 -
-
Tax Rate 7.75% 4.08% - - - - - -
Total Cost 176,468 216,220 1,027,349 1,016,323 1,029,681 856,273 303,828 -30.27%
-
Net Worth 184,636 175,586 -453,515 -456,487 -435,752 -415,816 2,000 1914.81%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 184,636 175,586 -453,515 -456,487 -435,752 -415,816 2,000 1914.81%
NOSH 225,166 211,549 211,923 217,374 205,543 202,837 200,086 8.15%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 71.04% 64.75% -77.64% -75.18% -83.57% -109.53% -10.86% -
ROE 234.48% 226.22% 0.00% 0.00% 0.00% 0.00% -1,487.15% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 270.64 289.97 272.90 266.90 272.89 201.48 136.98 57.13%
EPS 192.27 187.76 -211.88 -200.65 -228.06 -220.67 -14.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 -2.14 -2.10 -2.12 -2.05 0.01 1762.41%
Adjusted Per Share Value based on latest NOSH - 217,374
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 73.24 73.73 69.51 69.73 67.41 49.12 32.94 69.94%
EPS 52.03 47.74 -53.97 -52.42 -56.34 -53.80 -3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2219 0.211 -0.5451 -0.5486 -0.5237 -0.4998 0.0024 1916.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.52 0.66 0.31 0.35 0.37 0.23 0.25 -
P/RPS 0.19 0.23 0.11 0.13 0.14 0.11 0.18 3.65%
P/EPS 0.27 0.35 -0.15 -0.17 -0.16 -0.10 -1.68 -
EY 369.75 284.49 -683.48 -573.27 -616.39 -959.43 -59.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.80 0.00 0.00 0.00 0.00 25.00 -91.30%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 16/08/04 25/05/04 25/02/04 18/11/03 25/08/03 -
Price 0.50 0.57 0.37 0.31 0.40 0.25 0.26 -
P/RPS 0.18 0.20 0.14 0.12 0.15 0.12 0.19 -3.52%
P/EPS 0.26 0.30 -0.17 -0.15 -0.18 -0.11 -1.75 -
EY 384.54 329.41 -572.65 -647.24 -570.16 -882.68 -57.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.00 0.00 0.00 0.00 26.00 -91.71%

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