[EDGENTA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -22.34%
YoY- 192.42%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 475,593 476,402 458,608 609,398 614,929 582,984 606,224 -14.92%
PBT 58,506 47,734 58,576 469,731 598,805 19,448 43,048 22.67%
Tax -18,178 -32,842 -31,872 -36,486 -40,960 -39,456 -50,004 -49.03%
NP 40,328 14,892 26,704 433,245 557,845 -20,008 -6,956 -
-
NP to SH 30,368 14,892 26,704 433,245 557,845 -20,008 -6,956 -
-
Tax Rate 31.07% 68.80% 54.41% 7.77% 6.84% 202.88% 116.16% -
Total Cost 435,265 461,510 431,904 176,153 57,084 602,992 613,180 -20.40%
-
Net Worth 213,065 194,556 197,895 175,610 174,765 -446,011 -456,487 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 213,065 194,556 197,895 175,610 174,765 -446,011 -456,487 -
NOSH 244,903 240,193 238,428 214,159 210,560 208,416 217,374 8.26%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.48% 3.13% 5.82% 71.09% 90.72% -3.43% -1.15% -
ROE 14.25% 7.65% 13.49% 246.71% 319.20% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 194.20 198.34 192.35 284.55 292.04 279.72 278.88 -21.41%
EPS 12.40 6.20 11.20 202.30 264.93 -9.60 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.81 0.83 0.82 0.83 -2.14 -2.10 -
Adjusted Per Share Value based on latest NOSH - 225,166
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 57.16 57.26 55.12 73.24 73.91 70.07 72.86 -14.92%
EPS 3.65 1.79 3.21 52.07 67.05 -2.40 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2561 0.2338 0.2378 0.2111 0.21 -0.5361 -0.5486 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.50 0.52 0.58 0.52 0.66 0.31 0.35 -
P/RPS 0.26 0.26 0.30 0.18 0.23 0.11 0.13 58.67%
P/EPS 4.03 8.39 5.18 0.26 0.25 -3.23 -10.94 -
EY 24.80 11.92 19.31 389.04 401.41 -30.97 -9.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.70 0.63 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 15/08/05 31/05/05 25/02/05 29/11/04 16/08/04 25/05/04 -
Price 0.37 0.55 0.50 0.50 0.57 0.37 0.31 -
P/RPS 0.19 0.28 0.26 0.18 0.20 0.13 0.11 43.91%
P/EPS 2.98 8.87 4.46 0.25 0.22 -3.85 -9.69 -
EY 33.51 11.27 22.40 404.60 464.80 -25.95 -10.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.68 0.60 0.61 0.69 0.00 0.00 -

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