[EDGENTA] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 192.42%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 CAGR
Revenue 669,675 591,001 502,241 609,398 560,909 705,355 499,320 4.61%
PBT 99,445 96,232 64,570 469,731 -470,976 -193,147 -103,290 -
Tax -25,393 -24,939 -22,235 -36,486 2,204 -31,095 103,290 -
NP 74,052 71,293 42,335 433,245 -468,772 -224,242 0 -
-
NP to SH 51,962 36,674 30,033 433,245 -468,772 -224,242 -64,252 -
-
Tax Rate 25.53% 25.92% 34.44% 7.77% - - - -
Total Cost 595,623 519,708 459,906 176,153 1,029,681 929,597 499,320 2.74%
-
Net Worth 266,305 252,933 207,728 175,610 -431,897 57,131 53,408 28.00%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 CAGR
Net Worth 266,305 252,933 207,728 175,610 -431,897 57,131 53,408 28.00%
NOSH 324,762 287,424 250,275 214,159 203,725 178,536 161,843 11.29%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 CAGR
NP Margin 11.06% 12.06% 8.43% 71.09% -83.57% -31.79% 0.00% -
ROE 19.51% 14.50% 14.46% 246.71% 0.00% -392.50% -120.30% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 CAGR
RPS 206.20 205.62 200.68 284.55 275.33 395.08 308.52 -6.00%
EPS 16.00 12.80 12.00 202.30 -230.10 -125.60 -39.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.88 0.83 0.82 -2.12 0.32 0.33 15.01%
Adjusted Per Share Value based on latest NOSH - 225,166
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 CAGR
RPS 80.53 71.07 60.39 73.28 67.45 84.82 60.04 4.61%
EPS 6.25 4.41 3.61 52.10 -56.37 -26.96 -7.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3202 0.3041 0.2498 0.2112 -0.5193 0.0687 0.0642 28.01%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 29/06/01 -
Price 1.39 0.58 0.32 0.52 0.37 0.22 0.26 -
P/RPS 0.67 0.28 0.16 0.18 0.13 0.06 0.08 38.62%
P/EPS 8.69 4.55 2.67 0.26 -0.16 -0.18 -0.65 -
EY 11.51 22.00 37.50 389.04 -621.89 -570.91 -152.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.66 0.39 0.63 0.00 0.69 0.79 12.49%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/01 CAGR
Date 28/02/08 28/02/07 23/02/06 25/02/05 25/02/04 28/02/03 29/08/01 -
Price 1.00 0.74 0.36 0.50 0.40 0.25 0.37 -
P/RPS 0.48 0.36 0.18 0.18 0.15 0.06 0.12 23.74%
P/EPS 6.25 5.80 3.00 0.25 -0.17 -0.20 -0.93 -
EY 16.00 17.24 33.33 404.60 -575.25 -502.40 -107.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.84 0.43 0.61 0.00 0.78 1.12 1.32%

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