[EDGENTA] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -9179.64%
YoY- -1104.82%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
Revenue 178,332 118,494 169,704 134,600 119,309 114,982 116,767 7.99%
PBT 34,829 20,013 439,379 -404,706 -29,498 -21,800 -29,853 -
Tax -10,658 -3,697 -10,991 -13,139 -5,183 21,800 29,853 -
NP 24,171 16,316 428,388 -417,845 -34,681 0 0 -
-
NP to SH 10,133 15,330 428,388 -417,845 -34,681 -30,787 -27,756 -
-
Tax Rate 30.60% 18.47% 2.50% - - - - -
Total Cost 154,161 102,178 -258,684 552,445 153,990 114,982 116,767 5.17%
-
Net Worth 246,087 215,114 175,586 -415,816 107,260 169,328 86,027 21.04%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
Net Worth 246,087 215,114 175,586 -415,816 107,260 169,328 86,027 21.04%
NOSH 289,514 247,258 211,549 202,837 178,768 171,038 162,315 11.08%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
NP Margin 13.55% 13.77% 252.43% -310.43% -29.07% 0.00% 0.00% -
ROE 4.12% 7.13% 243.98% 0.00% -32.33% -18.18% -32.26% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
RPS 61.60 47.92 80.22 66.36 66.74 67.23 71.94 -2.77%
EPS 3.50 6.20 202.50 -206.00 -19.40 -18.00 -17.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.87 0.83 -2.05 0.60 0.99 0.53 8.96%
Adjusted Per Share Value based on latest NOSH - 202,837
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
RPS 21.44 14.25 20.41 16.19 14.35 13.83 14.04 7.99%
EPS 1.22 1.84 51.51 -50.24 -4.17 -3.70 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2959 0.2587 0.2111 -0.50 0.129 0.2036 0.1034 21.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/03/02 30/03/01 -
Price 0.62 0.50 0.66 0.23 0.27 0.38 0.28 -
P/RPS 1.01 1.04 0.82 0.35 0.40 0.57 0.39 18.87%
P/EPS 17.71 8.06 0.33 -0.11 -1.39 -2.11 -1.64 -
EY 5.65 12.40 306.82 -895.65 -71.85 -47.37 -61.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.57 0.80 0.00 0.45 0.38 0.53 5.98%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
Date 23/11/06 28/11/05 29/11/04 18/11/03 26/11/02 31/05/02 24/05/01 -
Price 0.62 0.37 0.57 0.25 0.27 0.39 0.33 -
P/RPS 1.01 0.77 0.71 0.38 0.40 0.58 0.46 15.36%
P/EPS 17.71 5.97 0.28 -0.12 -1.39 -2.17 -1.93 -
EY 5.65 16.76 355.26 -824.00 -71.85 -46.15 -51.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.43 0.69 0.00 0.45 0.39 0.62 3.01%

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