[EDGENTA] YoY 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- -375.27%
YoY- -279.6%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
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 165,991 156,332 123,549 139,936 141,777 112,890 127,997 4.08%
PBT 26,925 20,730 9,223 -1,037 -4,328 -32,657 -25,500 -
Tax -8,314 -7,556 -8,453 -7,228 8,930 32,657 39,067 -
NP 18,611 13,174 770 -8,265 4,602 0 13,567 4.98%
-
NP to SH 12,596 8,421 770 -8,265 4,602 -34,781 13,567 -1.13%
-
Tax Rate 30.88% 36.45% 91.65% - - - - -
Total Cost 147,380 143,158 122,779 148,201 137,175 112,890 114,430 3.97%
-
Net Worth 268,068 247,015 207,899 -453,515 2,000 203,160 116,288 13.71%
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 268,068 247,015 207,899 -453,515 2,000 203,160 116,288 13.71%
NOSH 322,974 280,700 256,666 211,923 200,086 162,528 161,511 11.25%
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 11.21% 8.43% 0.62% -5.91% 3.25% 0.00% 10.60% -
ROE 4.70% 3.41% 0.37% 0.00% 230.00% -17.12% 11.67% -
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 51.39 55.69 48.14 66.03 70.86 69.46 79.25 -6.44%
EPS 3.88 3.00 0.30 -3.90 2.30 -21.40 8.40 -11.20%
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 19.95 18.79 14.85 16.82 17.04 13.57 15.38 4.08%
EPS 1.51 1.01 0.09 -0.99 0.55 -4.18 1.63 -1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3222 0.2969 0.2499 -0.5451 0.0024 0.2442 0.1398 13.71%
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 2.80 1.13 1.08 0.47 0.35 0.48 0.69 24.05%
P/EPS 36.92 21.00 173.33 -7.95 10.87 -1.54 6.55 30.48%
EY 2.71 4.76 0.58 -12.58 9.20 -64.85 15.27 -23.35%
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 2.84 1.01 1.14 0.56 0.37 0.53 0.44 33.23%
P/EPS 37.44 18.67 183.33 -9.49 11.30 -1.73 4.17 40.17%
EY 2.67 5.36 0.55 -10.54 8.85 -57.84 24.00 -28.67%
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