[EDGENTA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -187.64%
YoY- 66.38%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Revenue 645,274 581,142 476,402 582,984 548,144 442,354 485,678 4.46%
PBT 100,860 70,660 47,734 19,448 -62,590 -125,162 -84,110 -
Tax -30,236 -26,778 -32,842 -39,456 3,078 125,162 84,110 -
NP 70,624 43,882 14,892 -20,008 -59,512 0 0 -
-
NP to SH 47,174 26,868 14,892 -20,008 -59,512 -134,078 -10,592 -
-
Tax Rate 29.98% 37.90% 68.80% 202.88% - - - -
Total Cost 574,650 537,260 461,510 602,992 607,656 442,354 485,678 2.62%
-
Net Worth 257,594 246,289 194,556 -446,011 2,024 203,395 115,549 13.12%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Net Worth 257,594 246,289 194,556 -446,011 2,024 203,395 115,549 13.12%
NOSH 310,355 279,874 240,193 208,416 202,421 162,716 160,484 10.68%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
NP Margin 10.94% 7.55% 3.13% -3.43% -10.86% 0.00% 0.00% -
ROE 18.31% 10.91% 7.65% 0.00% -2,940.00% -65.92% -9.17% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 207.91 207.64 198.34 279.72 270.79 271.86 302.63 -5.61%
EPS 15.16 9.60 6.20 -9.60 -29.40 -82.40 -6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.88 0.81 -2.14 0.01 1.25 0.72 2.21%
Adjusted Per Share Value based on latest NOSH - 211,923
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 77.55 69.85 57.26 70.07 65.88 53.17 58.37 4.46%
EPS 5.67 3.23 1.79 -2.40 -7.15 -16.11 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.296 0.2338 -0.5361 0.0024 0.2445 0.1389 13.12%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 -
Price 1.44 0.63 0.52 0.31 0.25 0.33 0.55 -
P/RPS 0.69 0.30 0.26 0.11 0.09 0.12 0.18 22.97%
P/EPS 9.47 6.56 8.39 -3.23 -0.85 -0.40 -8.33 -
EY 10.56 15.24 11.92 -30.97 -117.60 -249.70 -12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.72 0.64 0.00 25.00 0.26 0.76 13.49%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 27/08/07 28/08/06 15/08/05 16/08/04 25/08/03 28/02/02 27/02/01 -
Price 1.46 0.56 0.55 0.37 0.26 0.37 0.35 -
P/RPS 0.70 0.27 0.28 0.13 0.10 0.14 0.12 31.17%
P/EPS 9.61 5.83 8.87 -3.85 -0.88 -0.45 -5.30 -
EY 10.41 17.14 11.27 -25.95 -113.08 -222.70 -18.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.64 0.68 0.00 26.00 0.30 0.49 21.74%

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