[EDGENTA] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.45%
YoY- -109.05%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 614,929 582,984 606,224 560,909 544,896 548,144 529,180 10.49%
PBT 598,805 19,448 43,048 -470,976 -581,334 -62,590 -107,868 -
Tax -40,960 -39,456 -50,004 2,204 -15,466 3,078 -29,564 24.20%
NP 557,845 -20,008 -6,956 -468,772 -596,801 -59,512 -137,432 -
-
NP to SH 557,845 -20,008 -6,956 -468,772 -596,801 -59,512 -137,432 -
-
Tax Rate 6.84% 202.88% 116.16% - - - - -
Total Cost 57,084 602,992 613,180 1,029,681 1,141,697 607,656 666,612 -80.48%
-
Net Worth 174,765 -446,011 -456,487 -431,897 -415,948 2,024 1,848 1958.58%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 174,765 -446,011 -456,487 -431,897 -415,948 2,024 1,848 1958.58%
NOSH 210,560 208,416 217,374 203,725 202,901 202,421 184,802 9.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 90.72% -3.43% -1.15% -83.57% -109.53% -10.86% -25.97% -
ROE 319.20% 0.00% 0.00% 0.00% 0.00% -2,940.00% -7,436.71% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 292.04 279.72 278.88 275.33 268.55 270.79 286.35 1.31%
EPS 264.93 -9.60 -3.20 -230.10 -294.13 -29.40 -74.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 -2.14 -2.10 -2.12 -2.05 0.01 0.01 1787.51%
Adjusted Per Share Value based on latest NOSH - 205,543
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 73.91 70.07 72.86 67.41 65.49 65.88 63.60 10.50%
EPS 67.05 -2.40 -0.84 -56.34 -71.73 -7.15 -16.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 -0.5361 -0.5486 -0.5191 -0.4999 0.0024 0.0022 1971.37%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.66 0.31 0.35 0.37 0.23 0.25 0.23 -
P/RPS 0.23 0.11 0.13 0.13 0.09 0.09 0.08 101.80%
P/EPS 0.25 -3.23 -10.94 -0.16 -0.08 -0.85 -0.31 -
EY 401.41 -30.97 -9.14 -621.89 -1,278.84 -117.60 -323.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.00 0.00 0.00 25.00 23.00 -89.27%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 16/08/04 25/05/04 25/02/04 18/11/03 25/08/03 23/05/03 -
Price 0.57 0.37 0.31 0.40 0.25 0.26 0.24 -
P/RPS 0.20 0.13 0.11 0.15 0.09 0.10 0.08 83.89%
P/EPS 0.22 -3.85 -9.69 -0.17 -0.08 -0.88 -0.32 -
EY 464.80 -25.95 -10.32 -575.25 -1,176.53 -113.08 -309.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 0.00 0.00 0.00 26.00 24.00 -90.55%

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