[EDGENTA] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -4.73%
YoY- -109.05%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Revenue 591,001 502,241 609,398 560,909 455,203 705,355 499,321 3.10%
PBT 96,232 64,570 469,731 -470,976 -109,317 -193,147 -103,290 -
Tax -24,939 -22,235 -36,486 2,204 109,317 -31,095 103,290 -
NP 71,293 42,335 433,245 -468,772 0 -224,242 0 -
-
NP to SH 36,674 30,033 433,245 -468,772 -129,232 -224,242 -64,252 -
-
Tax Rate 25.92% 34.44% 7.77% - - - - -
Total Cost 519,708 459,906 176,153 1,029,681 455,203 929,597 499,321 0.72%
-
Net Worth 252,933 207,728 175,610 -431,897 140,278 57,131 286,463 -2.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Net Worth 252,933 207,728 175,610 -431,897 140,278 57,131 286,463 -2.23%
NOSH 287,424 250,275 214,159 203,725 175,348 178,536 161,843 10.99%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
NP Margin 12.06% 8.43% 71.09% -83.57% 0.00% -31.79% 0.00% -
ROE 14.50% 14.46% 246.71% 0.00% -92.12% -392.50% -22.43% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
RPS 205.62 200.68 284.55 275.33 259.60 395.08 308.52 -7.10%
EPS 12.80 12.00 202.30 -230.10 -73.70 -125.60 -39.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.83 0.82 -2.12 0.80 0.32 1.77 -11.91%
Adjusted Per Share Value based on latest NOSH - 205,543
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
RPS 71.03 60.36 73.24 67.41 54.71 84.77 60.01 3.10%
EPS 4.41 3.61 52.07 -56.34 -15.53 -26.95 -7.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.304 0.2497 0.2111 -0.5191 0.1686 0.0687 0.3443 -2.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 28/06/02 31/12/02 29/06/01 -
Price 0.58 0.32 0.52 0.37 0.38 0.22 0.26 -
P/RPS 0.28 0.16 0.18 0.13 0.15 0.06 0.08 25.54%
P/EPS 4.55 2.67 0.26 -0.16 -0.52 -0.18 -0.65 -
EY 22.00 37.50 389.04 -621.89 -193.95 -570.91 -152.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.39 0.63 0.00 0.48 0.69 0.15 30.87%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Date 28/02/07 23/02/06 25/02/05 25/02/04 23/08/02 28/02/03 29/08/01 -
Price 0.74 0.36 0.50 0.40 0.37 0.25 0.37 -
P/RPS 0.36 0.18 0.18 0.15 0.14 0.06 0.12 22.07%
P/EPS 5.80 3.00 0.25 -0.17 -0.50 -0.20 -0.93 -
EY 17.24 33.33 404.60 -575.25 -199.19 -502.40 -107.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.43 0.61 0.00 0.46 0.78 0.21 28.62%

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