[EDGENTA] YoY Annualized Quarter 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- 56.7%
YoY- 53.95%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Revenue 581,142 476,402 582,984 548,144 442,354 485,678 466,090 -0.23%
PBT 70,660 47,734 19,448 -62,590 -125,162 -84,110 -90,640 -
Tax -26,778 -32,842 -39,456 3,078 125,162 84,110 90,640 -
NP 43,882 14,892 -20,008 -59,512 0 0 0 -100.00%
-
NP to SH 26,868 14,892 -20,008 -59,512 -134,078 -10,592 -108,520 -
-
Tax Rate 37.90% 68.80% 202.88% - - - - -
Total Cost 537,260 461,510 602,992 607,656 442,354 485,678 466,090 -0.15%
-
Net Worth 246,289 194,556 -446,011 2,024 203,395 115,549 200,794 -0.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 246,289 194,556 -446,011 2,024 203,395 115,549 200,794 -0.21%
NOSH 279,874 240,193 208,416 202,421 162,716 160,484 324,910 0.15%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.55% 3.13% -3.43% -10.86% 0.00% 0.00% 0.00% -
ROE 10.91% 7.65% 0.00% -2,940.00% -65.92% -9.17% -54.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
RPS 207.64 198.34 279.72 270.79 271.86 302.63 143.45 -0.39%
EPS 9.60 6.20 -9.60 -29.40 -82.40 -6.60 -33.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.81 -2.14 0.01 1.25 0.72 0.618 -0.37%
Adjusted Per Share Value based on latest NOSH - 200,086
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
RPS 69.88 57.29 70.10 65.91 53.19 58.40 56.05 -0.23%
EPS 3.23 1.79 -2.41 -7.16 -16.12 -1.27 -13.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2962 0.2339 -0.5363 0.0024 0.2446 0.1389 0.2414 -0.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 - -
Price 0.63 0.52 0.31 0.25 0.33 0.55 0.00 -
P/RPS 0.30 0.26 0.11 0.09 0.12 0.18 0.00 -100.00%
P/EPS 6.56 8.39 -3.23 -0.85 -0.40 -8.33 0.00 -100.00%
EY 15.24 11.92 -30.97 -117.60 -249.70 -12.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.00 25.00 0.26 0.76 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Date 28/08/06 15/08/05 16/08/04 25/08/03 28/02/02 27/02/01 29/02/00 -
Price 0.56 0.55 0.37 0.26 0.37 0.35 1.60 -
P/RPS 0.27 0.28 0.13 0.10 0.14 0.12 1.12 1.53%
P/EPS 5.83 8.87 -3.85 -0.88 -0.45 -5.30 -4.79 -
EY 17.14 11.27 -25.95 -113.08 -222.70 -18.86 -20.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.00 26.00 0.30 0.49 2.59 1.50%

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