[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 99.63%
YoY- 94.94%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 609,398 461,197 291,492 151,556 560,909 408,672 274,072 69.94%
PBT 469,731 449,104 9,724 10,762 -470,976 -436,001 -31,295 -
Tax -36,486 -30,720 -19,728 -12,501 2,204 -11,600 1,539 -
NP 433,245 418,384 -10,004 -1,739 -468,772 -447,601 -29,756 -
-
NP to SH 433,245 418,384 -10,004 -1,739 -468,772 -447,601 -29,756 -
-
Tax Rate 7.77% 6.84% 202.88% 116.16% - - - -
Total Cost 176,153 42,813 301,496 153,295 1,029,681 856,273 303,828 -30.35%
-
Net Worth 175,610 174,765 -446,011 -456,487 -431,897 -415,948 2,024 1833.53%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 175,610 174,765 -446,011 -456,487 -431,897 -415,948 2,024 1833.53%
NOSH 214,159 210,560 208,416 217,374 203,725 202,901 202,421 3.81%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 71.09% 90.72% -3.43% -1.15% -83.57% -109.53% -10.86% -
ROE 246.71% 239.40% 0.00% 0.00% 0.00% 0.00% -1,470.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 284.55 219.03 139.86 69.72 275.33 201.41 135.40 63.70%
EPS 202.30 198.70 -4.80 -0.80 -230.10 -220.60 -14.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 -2.14 -2.10 -2.12 -2.05 0.01 1762.41%
Adjusted Per Share Value based on latest NOSH - 217,374
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 73.28 55.46 35.05 18.22 67.45 49.14 32.96 69.93%
EPS 52.10 50.31 -1.20 -0.21 -56.37 -53.82 -3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2112 0.2101 -0.5363 -0.5489 -0.5193 -0.5002 0.0024 1851.77%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.52 0.66 0.31 0.35 0.37 0.23 0.25 -
P/RPS 0.18 0.30 0.22 0.50 0.13 0.11 0.18 0.00%
P/EPS 0.26 0.33 -6.46 -43.75 -0.16 -0.10 -1.70 -
EY 389.04 301.06 -15.48 -2.29 -621.89 -959.13 -58.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.80 0.00 0.00 0.00 0.00 25.00 -91.30%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 16/08/04 25/05/04 25/02/04 18/11/03 25/08/03 -
Price 0.50 0.57 0.37 0.31 0.40 0.25 0.26 -
P/RPS 0.18 0.26 0.26 0.44 0.15 0.12 0.19 -3.52%
P/EPS 0.25 0.29 -7.71 -38.75 -0.17 -0.11 -1.77 -
EY 404.60 348.60 -12.97 -2.58 -575.25 -882.40 -56.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.00 0.00 0.00 0.00 26.00 -91.71%

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