[EDGENTA] YoY TTM 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- 188.46%
YoY- 188.74%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 CAGR
Revenue 650,567 614,449 504,896 613,433 408,672 234,026 254,697 18.57%
PBT 97,236 90,849 64,055 414,129 -436,001 -46,736 -53,182 -
Tax -22,511 -32,648 -22,059 -16,916 -11,600 46,736 53,182 -
NP 74,725 58,201 41,996 397,213 -447,601 0 0 -
-
NP to SH 53,526 30,824 37,321 397,213 -447,601 -62,193 -61,987 -
-
Tax Rate 23.15% 35.94% 34.44% 4.08% - - - -
Total Cost 575,842 556,248 462,900 216,220 856,273 234,026 254,697 15.97%
-
Net Worth 296,243 246,087 215,114 175,586 -415,816 0 169,328 10.69%
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 296,243 246,087 215,114 175,586 -415,816 0 169,328 10.69%
NOSH 336,640 289,514 247,258 211,549 202,837 178,768 171,038 13.09%
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 11.49% 9.47% 8.32% 64.75% -109.53% 0.00% 0.00% -
ROE 18.07% 12.53% 17.35% 226.22% 0.00% 0.00% -36.61% -
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 193.25 212.23 204.20 289.97 201.48 130.91 148.91 4.84%
EPS 15.90 10.65 15.09 187.76 -220.67 -34.79 -36.24 -
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 0.00 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 78.23 73.89 60.71 73.76 49.14 28.14 30.63 18.57%
EPS 6.44 3.71 4.49 47.76 -53.82 -7.48 -7.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3562 0.2959 0.2587 0.2111 -0.50 0.00 0.2036 10.69%
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 0.76 0.29 0.24 0.23 0.11 0.21 0.26 21.51%
P/EPS 9.18 5.82 3.31 0.35 -0.10 -0.78 -1.05 -
EY 10.89 17.17 30.19 284.49 -959.43 -128.85 -95.37 -
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 0.00 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 0.67 0.29 0.18 0.20 0.12 0.21 0.26 18.76%
P/EPS 8.11 5.82 2.45 0.30 -0.11 -0.78 -1.08 -
EY 12.33 17.17 40.79 329.41 -882.68 -128.85 -92.93 -
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 0.00 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