[EDGENTA] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 94.93%
YoY- 64.91%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 169,704 139,936 151,556 152,237 134,600 141,777 132,295 18.00%
PBT 439,379 -1,037 10,762 -34,975 -404,706 -4,328 -26,967 -
Tax -10,991 -7,228 -12,501 13,804 -13,139 8,930 -7,391 30.18%
NP 428,388 -8,265 -1,739 -21,171 -417,845 4,602 -34,358 -
-
NP to SH 428,388 -8,265 -1,739 -21,171 -417,845 4,602 -34,358 -
-
Tax Rate 2.50% - 116.16% - - - - -
Total Cost -258,684 148,201 153,295 173,408 552,445 137,175 166,653 -
-
Net Worth 175,586 -453,515 -456,487 -435,752 -415,816 2,000 1,848 1965.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 175,586 -453,515 -456,487 -435,752 -415,816 2,000 1,848 1965.01%
NOSH 211,549 211,923 217,374 205,543 202,837 200,086 184,802 9.40%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 252.43% -5.91% -1.15% -13.91% -310.43% 3.25% -25.97% -
ROE 243.98% 0.00% 0.00% 0.00% 0.00% 230.00% -1,859.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 80.22 66.03 69.72 74.07 66.36 70.86 71.59 7.86%
EPS 202.50 -3.90 -0.80 -10.30 -206.00 2.30 -18.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 -2.14 -2.10 -2.12 -2.05 0.01 0.01 1787.51%
Adjusted Per Share Value based on latest NOSH - 205,543
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.40 16.82 18.22 18.30 16.18 17.04 15.90 18.02%
EPS 51.49 -0.99 -0.21 -2.54 -50.22 0.55 -4.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.211 -0.5451 -0.5486 -0.5237 -0.4998 0.0024 0.0022 1977.92%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.66 0.31 0.35 0.37 0.23 0.25 0.23 -
P/RPS 0.82 0.47 0.50 0.50 0.35 0.35 0.32 86.93%
P/EPS 0.33 -7.95 -43.75 -3.59 -0.11 10.87 -1.24 -
EY 306.82 -12.58 -2.29 -27.84 -895.65 9.20 -80.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.00 0.00 0.00 25.00 23.00 -89.27%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 16/08/04 25/05/04 25/02/04 18/11/03 25/08/03 23/05/03 -
Price 0.57 0.37 0.31 0.40 0.25 0.26 0.24 -
P/RPS 0.71 0.56 0.44 0.54 0.38 0.37 0.34 63.15%
P/EPS 0.28 -9.49 -38.75 -3.88 -0.12 11.30 -1.29 -
EY 355.26 -10.54 -2.58 -25.75 -824.00 8.85 -77.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 0.00 0.00 0.00 26.00 24.00 -90.55%

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