[EDGENTA] YoY Annualized Quarter 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- 2888.11%
YoY- 193.47%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 CAGR
Revenue 665,653 625,204 475,593 614,929 544,896 578,153 448,212 7.45%
PBT 106,946 93,545 58,506 598,805 -581,334 -118,984 -112,508 -
Tax -28,825 -32,062 -18,178 -40,960 -15,466 -21,512 112,508 -
NP 78,121 61,482 40,328 557,845 -596,801 -140,496 0 -
-
NP to SH 53,892 31,422 30,368 557,845 -596,801 -140,496 -130,434 -
-
Tax Rate 26.95% 34.27% 31.07% 6.84% - - - -
Total Cost 587,532 563,721 435,265 57,084 1,141,697 718,649 448,212 5.04%
-
Net Worth 282,291 250,399 213,065 174,765 -415,948 107,132 169,018 9.76%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 CAGR
Net Worth 282,291 250,399 213,065 174,765 -415,948 107,132 169,018 9.76%
NOSH 320,785 294,587 244,903 210,560 202,901 178,554 170,725 12.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 CAGR
NP Margin 11.74% 9.83% 8.48% 90.72% -109.53% -24.30% 0.00% -
ROE 19.09% 12.55% 14.25% 319.20% 0.00% -131.14% -77.17% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 CAGR
RPS 207.51 212.23 194.20 292.04 268.55 323.80 262.53 -4.18%
EPS 16.83 10.67 12.40 264.93 -294.13 -78.69 -76.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.87 0.83 -2.05 0.60 0.99 -2.11%
Adjusted Per Share Value based on latest NOSH - 211,549
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 CAGR
RPS 80.04 75.18 57.19 73.94 65.52 69.52 53.90 7.44%
EPS 6.48 3.78 3.65 67.08 -71.76 -16.89 -15.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3394 0.3011 0.2562 0.2101 -0.5002 0.1288 0.2032 9.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/03/02 -
Price 1.46 0.62 0.50 0.66 0.23 0.27 0.38 -
P/RPS 0.70 0.29 0.26 0.23 0.09 0.08 0.14 33.96%
P/EPS 8.69 5.81 4.03 0.25 -0.08 -0.34 -0.50 -
EY 11.51 17.20 24.80 401.41 -1,278.84 -291.43 -201.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 0.73 0.57 0.80 0.00 0.45 0.38 30.71%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 CAGR
Date 15/11/07 23/11/06 28/11/05 29/11/04 18/11/03 26/11/02 31/05/02 -
Price 1.29 0.62 0.37 0.57 0.25 0.27 0.39 -
P/RPS 0.62 0.29 0.19 0.20 0.09 0.08 0.15 29.41%
P/EPS 7.68 5.81 2.98 0.22 -0.08 -0.34 -0.51 -
EY 13.02 17.20 33.51 464.80 -1,176.53 -291.43 -195.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.73 0.43 0.69 0.00 0.45 0.39 27.26%

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