[EDGENTA] YoY Cumulative Quarter 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- -173.07%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
Revenue 468,903 356,695 461,197 408,672 674,512 336,159 359,606 4.93%
PBT 70,159 43,880 449,104 -436,001 -138,815 -84,381 -71,908 -
Tax -24,047 -13,634 -30,720 -11,600 -25,098 84,381 71,908 -
NP 46,112 30,246 418,384 -447,601 -163,913 0 0 -
-
NP to SH 23,567 22,776 418,384 -447,601 -163,913 -97,826 -33,052 -
-
Tax Rate 34.28% 31.07% 6.84% - - - - -
Total Cost 422,791 326,449 42,813 856,273 838,425 336,159 359,606 2.98%
-
Net Worth 250,399 213,065 174,765 -415,948 107,132 169,018 85,870 21.46%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
Net Worth 250,399 213,065 174,765 -415,948 107,132 169,018 85,870 21.46%
NOSH 294,587 244,903 210,560 202,901 178,554 170,726 162,019 11.47%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
NP Margin 9.83% 8.48% 90.72% -109.53% -24.30% 0.00% 0.00% -
ROE 9.41% 10.69% 239.40% 0.00% -153.00% -57.88% -38.49% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
RPS 159.17 145.65 219.03 201.41 377.76 196.90 221.95 -5.86%
EPS 8.00 9.30 198.70 -220.60 -91.80 -57.30 -20.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.87 0.83 -2.05 0.60 0.99 0.53 8.96%
Adjusted Per Share Value based on latest NOSH - 202,837
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
RPS 56.36 42.87 55.43 49.12 81.07 40.40 43.22 4.94%
EPS 2.83 2.74 50.28 -53.80 -19.70 -11.76 -3.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.2561 0.21 -0.4999 0.1288 0.2031 0.1032 21.46%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/03/02 30/03/01 -
Price 0.62 0.50 0.66 0.23 0.27 0.38 0.28 -
P/RPS 0.39 0.34 0.30 0.11 0.07 0.19 0.13 22.09%
P/EPS 7.75 5.38 0.33 -0.10 -0.29 -0.66 -1.37 -
EY 12.90 18.60 301.06 -959.13 -340.00 -150.79 -72.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.57 0.80 0.00 0.45 0.38 0.53 5.98%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 CAGR
Date 23/11/06 28/11/05 29/11/04 18/11/03 26/11/02 31/05/02 24/05/01 -
Price 0.62 0.37 0.57 0.25 0.27 0.39 0.33 -
P/RPS 0.39 0.25 0.26 0.12 0.07 0.20 0.15 18.95%
P/EPS 7.75 3.98 0.29 -0.11 -0.29 -0.68 -1.62 -
EY 12.90 25.14 348.60 -882.40 -340.00 -146.92 -61.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.43 0.69 0.00 0.45 0.39 0.62 3.01%

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