[EDGENTA] YoY Annualized 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- 98.52%
YoY- 94.94%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Revenue 626,584 536,956 458,608 606,224 529,180 433,148 459,368 4.89%
PBT 94,020 58,400 58,576 43,048 -107,868 -119,696 -66,220 -
Tax -27,216 -23,332 -31,872 -50,004 -29,564 119,696 66,220 -
NP 66,804 35,068 26,704 -6,956 -137,432 0 0 -
-
NP to SH 43,964 20,052 26,704 -6,956 -137,432 -129,032 -75,452 -
-
Tax Rate 28.95% 39.95% 54.41% 116.16% - - - -
Total Cost 559,780 501,888 431,904 613,180 666,612 433,148 459,368 3.08%
-
Net Worth 270,319 233,939 197,895 -456,487 1,848 16,210 100,819 16.38%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Net Worth 270,319 233,939 197,895 -456,487 1,848 16,210 100,819 16.38%
NOSH 297,054 278,500 238,428 217,374 184,802 162,100 325,224 -1.38%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
NP Margin 10.66% 6.53% 5.82% -1.15% -25.97% 0.00% 0.00% -
ROE 16.26% 8.57% 13.49% 0.00% -7,436.71% -796.00% -74.84% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 210.93 192.80 192.35 278.88 286.35 267.21 141.25 6.36%
EPS 14.76 7.20 11.20 -3.20 -74.80 -79.60 -23.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.84 0.83 -2.10 0.01 0.10 0.31 18.01%
Adjusted Per Share Value based on latest NOSH - 217,374
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 75.31 64.54 55.12 72.86 63.60 52.06 55.21 4.89%
EPS 5.28 2.41 3.21 -0.84 -16.52 -15.51 -9.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3249 0.2812 0.2378 -0.5486 0.0022 0.0195 0.1212 16.37%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 28/09/01 29/09/00 -
Price 0.95 0.41 0.58 0.35 0.23 0.29 0.59 -
P/RPS 0.45 0.21 0.30 0.13 0.08 0.11 0.42 1.06%
P/EPS 6.42 5.69 5.18 -10.94 -0.31 -0.36 -2.54 -
EY 15.58 17.56 19.31 -9.14 -323.34 -274.48 -39.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.49 0.70 0.00 23.00 2.90 1.90 -8.85%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 24/05/07 25/05/06 31/05/05 25/05/04 23/05/03 26/11/01 27/11/00 -
Price 1.35 0.61 0.50 0.31 0.24 0.52 0.57 -
P/RPS 0.64 0.32 0.26 0.11 0.08 0.19 0.40 7.49%
P/EPS 9.12 8.47 4.46 -9.69 -0.32 -0.65 -2.46 -
EY 10.96 11.80 22.40 -10.32 -309.86 -153.08 -40.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.73 0.60 0.00 24.00 5.20 1.84 -3.29%

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