[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 84.68%
YoY- 64.88%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 560,909 408,672 274,072 132,295 705,355 674,512 455,203 14.89%
PBT -470,976 -436,001 -31,295 -26,967 -193,147 -138,815 -109,317 164.06%
Tax 2,204 -11,600 1,539 -7,391 -31,095 -25,098 109,317 -92.53%
NP -468,772 -447,601 -29,756 -34,358 -224,242 -163,913 0 -
-
NP to SH -468,772 -447,601 -29,756 -34,358 -224,242 -163,913 -129,232 135.52%
-
Tax Rate - - - - - - - -
Total Cost 1,029,681 856,273 303,828 166,653 929,597 838,425 455,203 72.06%
-
Net Worth -431,897 -415,948 2,024 1,848 57,131 107,132 140,278 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -431,897 -415,948 2,024 1,848 57,131 107,132 140,278 -
NOSH 203,725 202,901 202,421 184,802 178,536 178,554 175,348 10.48%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -83.57% -109.53% -10.86% -25.97% -31.79% -24.30% 0.00% -
ROE 0.00% 0.00% -1,470.00% -1,859.18% -392.50% -153.00% -92.12% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 275.33 201.41 135.40 71.59 395.08 377.76 259.60 3.98%
EPS -230.10 -220.60 -14.70 -18.70 -125.60 -91.80 -73.70 113.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.12 -2.05 0.01 0.01 0.32 0.60 0.80 -
Adjusted Per Share Value based on latest NOSH - 184,802
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 67.45 49.14 32.96 15.91 84.82 81.11 54.74 14.89%
EPS -56.37 -53.82 -3.58 -4.13 -26.96 -19.71 -15.54 135.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5193 -0.5002 0.0024 0.0022 0.0687 0.1288 0.1687 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.37 0.23 0.25 0.23 0.22 0.27 0.38 -
P/RPS 0.13 0.11 0.18 0.32 0.06 0.07 0.15 -9.07%
P/EPS -0.16 -0.10 -1.70 -1.24 -0.18 -0.29 -0.52 -54.32%
EY -621.89 -959.13 -58.80 -80.83 -570.91 -340.00 -193.95 116.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 25.00 23.00 0.69 0.45 0.48 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 18/11/03 25/08/03 23/05/03 28/02/03 26/11/02 23/08/02 -
Price 0.40 0.25 0.26 0.24 0.25 0.27 0.37 -
P/RPS 0.15 0.12 0.19 0.34 0.06 0.07 0.14 4.69%
P/EPS -0.17 -0.11 -1.77 -1.29 -0.20 -0.29 -0.50 -51.19%
EY -575.25 -882.40 -56.54 -77.47 -502.40 -340.00 -199.19 102.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 26.00 24.00 0.78 0.45 0.46 -

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