[EDGENTA] QoQ 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- 91.79%
YoY- 94.94%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 148,201 169,704 139,936 151,556 152,237 134,600 141,777 2.98%
PBT 20,627 439,379 -1,037 10,762 -34,975 -404,706 -4,328 -
Tax -5,766 -10,991 -7,228 -12,501 13,804 -13,139 8,930 -
NP 14,861 428,388 -8,265 -1,739 -21,171 -417,845 4,602 117.69%
-
NP to SH 14,861 428,388 -8,265 -1,739 -21,171 -417,845 4,602 117.69%
-
Tax Rate 27.95% 2.50% - 116.16% - - - -
Total Cost 133,340 -258,684 148,201 153,295 173,408 552,445 137,175 -1.86%
-
Net Worth 184,636 175,586 -453,515 -456,487 -435,752 -415,816 2,000 1914.81%
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 184,636 175,586 -453,515 -456,487 -435,752 -415,816 2,000 1914.81%
NOSH 225,166 211,549 211,923 217,374 205,543 202,837 200,086 8.15%
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 10.03% 252.43% -5.91% -1.15% -13.91% -310.43% 3.25% -
ROE 8.05% 243.98% 0.00% 0.00% 0.00% 0.00% 230.00% -
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 65.82 80.22 66.03 69.72 74.07 66.36 70.86 -4.77%
EPS 6.60 202.50 -3.90 -0.80 -10.30 -206.00 2.30 101.29%
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 17.81 20.40 16.82 18.22 18.30 16.18 17.04 2.97%
EPS 1.79 51.49 -0.99 -0.21 -2.54 -50.22 0.55 118.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2219 0.211 -0.5451 -0.5486 -0.5237 -0.4998 0.0024 1916.84%
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 0.79 0.82 0.47 0.50 0.50 0.35 0.35 71.64%
P/EPS 7.88 0.33 -7.95 -43.75 -3.59 -0.11 10.87 -19.22%
EY 12.69 306.82 -12.58 -2.29 -27.84 -895.65 9.20 23.79%
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 0.76 0.71 0.56 0.44 0.54 0.38 0.37 61.23%
P/EPS 7.58 0.28 -9.49 -38.75 -3.88 -0.12 11.30 -23.27%
EY 13.20 355.26 -10.54 -2.58 -25.75 -824.00 8.85 30.38%
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