[EDGENTA] QoQ 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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 606,224 560,909 544,896 548,144 529,180 705,355 578,153 3.20%
PBT 43,048 -470,976 -581,334 -62,590 -107,868 -193,147 -118,984 -
Tax -50,004 2,204 -15,466 3,078 -29,564 -31,095 -21,512 75.38%
NP -6,956 -468,772 -596,801 -59,512 -137,432 -224,242 -140,496 -86.49%
-
NP to SH -6,956 -468,772 -596,801 -59,512 -137,432 -224,242 -140,496 -86.49%
-
Tax Rate 116.16% - - - - - - -
Total Cost 613,180 1,029,681 1,141,697 607,656 666,612 929,597 718,649 -10.03%
-
Net Worth -456,487 -431,897 -415,948 2,024 1,848 57,131 107,132 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -456,487 -431,897 -415,948 2,024 1,848 57,131 107,132 -
NOSH 217,374 203,725 202,901 202,421 184,802 178,536 178,554 14.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -1.15% -83.57% -109.53% -10.86% -25.97% -31.79% -24.30% -
ROE 0.00% 0.00% 0.00% -2,940.00% -7,436.71% -392.50% -131.14% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 278.88 275.33 268.55 270.79 286.35 395.08 323.80 -9.46%
EPS -3.20 -230.10 -294.13 -29.40 -74.80 -125.60 -78.69 -88.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.10 -2.12 -2.05 0.01 0.01 0.32 0.60 -
Adjusted Per Share Value based on latest NOSH - 200,086
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 72.86 67.41 65.49 65.88 63.60 84.77 69.49 3.20%
EPS -0.84 -56.34 -71.73 -7.15 -16.52 -26.95 -16.89 -86.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5486 -0.5191 -0.4999 0.0024 0.0022 0.0687 0.1288 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.35 0.37 0.23 0.25 0.23 0.22 0.27 -
P/RPS 0.13 0.13 0.09 0.09 0.08 0.06 0.08 38.17%
P/EPS -10.94 -0.16 -0.08 -0.85 -0.31 -0.18 -0.34 909.50%
EY -9.14 -621.89 -1,278.84 -117.60 -323.34 -570.91 -291.43 -90.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 25.00 23.00 0.69 0.45 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 25/02/04 18/11/03 25/08/03 23/05/03 28/02/03 26/11/02 -
Price 0.31 0.40 0.25 0.26 0.24 0.25 0.27 -
P/RPS 0.11 0.15 0.09 0.10 0.08 0.06 0.08 23.62%
P/EPS -9.69 -0.17 -0.08 -0.88 -0.32 -0.20 -0.34 831.13%
EY -10.32 -575.25 -1,176.53 -113.08 -309.86 -502.40 -291.43 -89.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 26.00 24.00 0.78 0.45 -

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