[EDGENTA] QoQ TTM 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- -1404.24%
YoY- -619.7%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 578,329 580,170 560,909 408,672 274,072 251,339 234,026 82.88%
PBT -429,956 -433,247 -470,976 -436,001 -31,295 -51,903 -46,736 339.64%
Tax -19,064 -2,906 2,204 -11,600 1,539 17,545 46,736 -
NP -449,020 -436,153 -468,772 -447,601 -29,756 -34,358 0 -
-
NP to SH -449,020 -436,153 -468,772 -447,601 -29,756 -65,764 -62,193 274.00%
-
Tax Rate - - - - - - - -
Total Cost 1,027,349 1,016,323 1,029,681 856,273 303,828 285,697 234,026 168.34%
-
Net Worth -453,515 -456,487 -435,752 -415,816 2,000 1,848 26,773 -
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 26,773 -
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 -77.64% -75.18% -83.57% -109.53% -10.86% -13.67% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% -1,487.15% -3,558.62% -232.30% -
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 272.90 266.90 272.89 201.48 136.98 136.00 131.12 63.08%
EPS -211.88 -200.65 -228.06 -220.67 -14.87 -35.59 -34.84 233.54%
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 0.15 -
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 69.54 69.76 67.45 49.14 32.96 30.22 28.14 82.88%
EPS -53.99 -52.45 -56.37 -53.82 -3.58 -7.91 -7.48 273.93%
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 0.0322 -
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 0.11 0.13 0.14 0.11 0.18 0.17 0.17 -25.20%
P/EPS -0.15 -0.17 -0.16 -0.10 -1.68 -0.65 -0.63 -61.61%
EY -683.48 -573.27 -616.39 -959.43 -59.49 -154.72 -158.38 165.30%
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 1.47 -
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 0.14 0.12 0.15 0.12 0.19 0.18 0.19 -18.43%
P/EPS -0.17 -0.15 -0.18 -0.11 -1.75 -0.67 -0.72 -61.83%
EY -572.65 -647.24 -570.16 -882.68 -57.20 -148.28 -139.38 156.74%
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 1.67 -

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