[EDGENTA] YoY Annualized Quarter 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- -8.72%
YoY- -8.89%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
Revenue 475,593 614,929 544,896 578,153 448,212 479,474 462,404 0.51%
PBT 58,506 598,805 -581,334 -118,984 -112,508 -95,877 -84,680 -
Tax -18,178 -40,960 -15,466 -21,512 112,508 95,877 84,680 -
NP 40,328 557,845 -596,801 -140,496 0 0 0 -
-
NP to SH 30,368 557,845 -596,801 -140,496 -130,434 -44,069 -102,098 -
-
Tax Rate 31.07% 6.84% - - - - - -
Total Cost 435,265 57,084 1,141,697 718,649 448,212 479,474 462,404 -1.09%
-
Net Worth 213,065 174,765 -415,948 107,132 169,018 85,870 178,456 3.27%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 213,065 174,765 -415,948 107,132 169,018 85,870 178,456 3.27%
NOSH 244,903 210,560 202,901 178,554 170,725 162,019 324,466 -4.98%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.48% 90.72% -109.53% -24.30% 0.00% 0.00% 0.00% -
ROE 14.25% 319.20% 0.00% -131.14% -77.17% -51.32% -57.21% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
RPS 194.20 292.04 268.55 323.80 262.53 295.94 142.51 5.78%
EPS 12.40 264.93 -294.13 -78.69 -76.40 -27.20 -31.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 -2.05 0.60 0.99 0.53 0.55 8.68%
Adjusted Per Share Value based on latest NOSH - 178,768
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
RPS 57.19 73.94 65.52 69.52 53.90 57.66 55.60 0.51%
EPS 3.65 67.08 -71.76 -16.89 -15.68 -5.30 -12.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2562 0.2101 -0.5002 0.1288 0.2032 0.1033 0.2146 3.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 29/03/02 30/03/01 31/03/00 -
Price 0.50 0.66 0.23 0.27 0.38 0.28 1.30 -
P/RPS 0.26 0.23 0.09 0.08 0.14 0.09 0.91 -20.35%
P/EPS 4.03 0.25 -0.08 -0.34 -0.50 -1.03 -4.13 -
EY 24.80 401.41 -1,278.84 -291.43 -201.05 -97.14 -24.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.80 0.00 0.45 0.38 0.53 2.36 -22.75%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
Date 28/11/05 29/11/04 18/11/03 26/11/02 31/05/02 24/05/01 25/05/00 -
Price 0.37 0.57 0.25 0.27 0.39 0.33 1.10 -
P/RPS 0.19 0.20 0.09 0.08 0.15 0.11 0.77 -22.44%
P/EPS 2.98 0.22 -0.08 -0.34 -0.51 -1.21 -3.50 -
EY 33.51 464.80 -1,176.53 -291.43 -195.90 -82.42 -28.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.69 0.00 0.45 0.39 0.62 2.00 -24.36%

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