[EDGENTA] QoQ Cumulative 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- 3.55%
YoY- 192.42%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 356,695 238,201 114,652 609,398 461,197 291,492 151,556 76.84%
PBT 43,880 23,867 14,644 469,731 449,104 9,724 10,762 155.00%
Tax -13,634 -16,421 -7,968 -36,486 -30,720 -19,728 -12,501 5.94%
NP 30,246 7,446 6,676 433,245 418,384 -10,004 -1,739 -
-
NP to SH 22,776 7,446 6,676 433,245 418,384 -10,004 -1,739 -
-
Tax Rate 31.07% 68.80% 54.41% 7.77% 6.84% 202.88% 116.16% -
Total Cost 326,449 230,755 107,976 176,153 42,813 301,496 153,295 65.44%
-
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 10.69% 3.83% 3.37% 246.71% 239.40% 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 145.65 99.17 48.09 284.55 219.03 139.86 69.72 63.34%
EPS 9.30 3.10 2.80 202.30 198.70 -4.80 -0.80 -
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 42.87 28.63 13.78 73.24 55.43 35.03 18.22 76.81%
EPS 2.74 0.89 0.80 52.07 50.28 -1.20 -0.21 -
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 0.34 0.52 1.21 0.18 0.30 0.22 0.50 -22.65%
P/EPS 5.38 16.77 20.71 0.26 0.33 -6.46 -43.75 -
EY 18.60 5.96 4.83 389.04 301.06 -15.48 -2.29 -
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 0.25 0.55 1.04 0.18 0.26 0.26 0.44 -31.37%
P/EPS 3.98 17.74 17.86 0.25 0.29 -7.71 -38.75 -
EY 25.14 5.64 5.60 404.60 348.60 -12.97 -2.58 -
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