[EDGENTA] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -9179.64%
YoY- -1104.82%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 139,936 151,556 152,237 134,600 141,777 132,295 130,843 4.58%
PBT -1,037 10,762 -34,975 -404,706 -4,328 -26,967 -54,332 -92.87%
Tax -7,228 -12,501 13,804 -13,139 8,930 -7,391 -5,997 13.26%
NP -8,265 -1,739 -21,171 -417,845 4,602 -34,358 -60,329 -73.45%
-
NP to SH -8,265 -1,739 -21,171 -417,845 4,602 -34,358 -60,329 -73.45%
-
Tax Rate - 116.16% - - - - - -
Total Cost 148,201 153,295 173,408 552,445 137,175 166,653 191,172 -15.62%
-
Net Worth -453,515 -456,487 -435,752 -415,816 2,000 1,848 57,116 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -453,515 -456,487 -435,752 -415,816 2,000 1,848 57,116 -
NOSH 211,923 217,374 205,543 202,837 200,086 184,802 178,488 12.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -5.91% -1.15% -13.91% -310.43% 3.25% -25.97% -46.11% -
ROE 0.00% 0.00% 0.00% 0.00% 230.00% -1,859.18% -105.63% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 66.03 69.72 74.07 66.36 70.86 71.59 73.31 -6.74%
EPS -3.90 -0.80 -10.30 -206.00 2.30 -18.70 -33.80 -76.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.14 -2.10 -2.12 -2.05 0.01 0.01 0.32 -
Adjusted Per Share Value based on latest NOSH - 202,837
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.83 18.22 18.31 16.19 17.05 15.91 15.73 4.61%
EPS -0.99 -0.21 -2.55 -50.24 0.55 -4.13 -7.25 -73.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5453 -0.5489 -0.524 -0.50 0.0024 0.0022 0.0687 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.31 0.35 0.37 0.23 0.25 0.23 0.22 -
P/RPS 0.47 0.50 0.50 0.35 0.35 0.32 0.30 34.92%
P/EPS -7.95 -43.75 -3.59 -0.11 10.87 -1.24 -0.65 431.65%
EY -12.58 -2.29 -27.84 -895.65 9.20 -80.83 -153.64 -81.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 25.00 23.00 0.69 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 16/08/04 25/05/04 25/02/04 18/11/03 25/08/03 23/05/03 28/02/03 -
Price 0.37 0.31 0.40 0.25 0.26 0.24 0.25 -
P/RPS 0.56 0.44 0.54 0.38 0.37 0.34 0.34 39.50%
P/EPS -9.49 -38.75 -3.88 -0.12 11.30 -1.29 -0.74 448.73%
EY -10.54 -2.58 -25.75 -824.00 8.85 -77.47 -135.20 -81.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 26.00 24.00 0.78 -

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