[EDGENTA] QoQ Annualized 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- -902.83%
YoY- -324.78%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 582,984 606,224 560,909 544,896 548,144 529,180 705,355 -11.93%
PBT 19,448 43,048 -470,976 -581,334 -62,590 -107,868 -193,147 -
Tax -39,456 -50,004 2,204 -15,466 3,078 -29,564 -31,095 17.22%
NP -20,008 -6,956 -468,772 -596,801 -59,512 -137,432 -224,242 -80.06%
-
NP to SH -20,008 -6,956 -468,772 -596,801 -59,512 -137,432 -224,242 -80.06%
-
Tax Rate 202.88% 116.16% - - - - - -
Total Cost 602,992 613,180 1,029,681 1,141,697 607,656 666,612 929,597 -25.08%
-
Net Worth -446,011 -456,487 -431,897 -415,948 2,024 1,848 57,131 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -446,011 -456,487 -431,897 -415,948 2,024 1,848 57,131 -
NOSH 208,416 217,374 203,725 202,901 202,421 184,802 178,536 10.87%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -3.43% -1.15% -83.57% -109.53% -10.86% -25.97% -31.79% -
ROE 0.00% 0.00% 0.00% 0.00% -2,940.00% -7,436.71% -392.50% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 279.72 278.88 275.33 268.55 270.79 286.35 395.08 -20.57%
EPS -9.60 -3.20 -230.10 -294.13 -29.40 -74.80 -125.60 -82.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.14 -2.10 -2.12 -2.05 0.01 0.01 0.32 -
Adjusted Per Share Value based on latest NOSH - 202,837
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 70.07 72.86 67.41 65.49 65.88 63.60 84.77 -11.93%
EPS -2.40 -0.84 -56.34 -71.73 -7.15 -16.52 -26.95 -80.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5361 -0.5486 -0.5191 -0.4999 0.0024 0.0022 0.0687 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.31 0.35 0.37 0.23 0.25 0.23 0.22 -
P/RPS 0.11 0.13 0.13 0.09 0.09 0.08 0.06 49.84%
P/EPS -3.23 -10.94 -0.16 -0.08 -0.85 -0.31 -0.18 586.62%
EY -30.97 -9.14 -621.89 -1,278.84 -117.60 -323.34 -570.91 -85.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 25.00 23.00 0.69 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 16/08/04 25/05/04 25/02/04 18/11/03 25/08/03 23/05/03 28/02/03 -
Price 0.37 0.31 0.40 0.25 0.26 0.24 0.25 -
P/RPS 0.13 0.11 0.15 0.09 0.10 0.08 0.06 67.51%
P/EPS -3.85 -9.69 -0.17 -0.08 -0.88 -0.32 -0.20 619.56%
EY -25.95 -10.32 -575.25 -1,176.53 -113.08 -309.86 -502.40 -86.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 26.00 24.00 0.78 -

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