[EDGENTA] YoY 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- 94.93%
YoY- 64.91%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Revenue 151,327 145,546 148,201 152,237 119,044 130,843 139,715 1.46%
PBT 17,026 20,690 20,627 -34,975 -24,936 -54,332 -31,382 -
Tax -892 -8,601 -5,766 13,804 24,936 -5,997 31,382 -
NP 16,134 12,089 14,861 -21,171 0 -60,329 0 -
-
NP to SH 13,107 7,257 14,861 -21,171 -31,406 -60,329 -31,200 -
-
Tax Rate 5.24% 41.57% 27.95% - - - - -
Total Cost 135,193 133,457 133,340 173,408 119,044 191,172 139,715 -0.59%
-
Net Worth 252,964 287,592 184,636 -435,752 139,582 57,116 286,134 -2.21%
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 252,964 287,592 184,636 -435,752 139,582 57,116 286,134 -2.21%
NOSH 287,460 268,777 225,166 205,543 174,477 178,488 161,658 11.01%
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 10.66% 8.31% 10.03% -13.91% 0.00% -46.11% 0.00% -
ROE 5.18% 2.52% 8.05% 0.00% -22.50% -105.63% -10.90% -
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 52.64 54.15 65.82 74.07 68.23 73.31 86.43 -8.61%
EPS 4.40 2.70 6.60 -10.30 -18.00 -33.80 -19.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.07 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 18.20 17.50 17.82 18.31 14.31 15.73 16.80 1.46%
EPS 1.58 0.87 1.79 -2.55 -3.78 -7.25 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3042 0.3458 0.222 -0.524 0.1678 0.0687 0.3441 -2.21%
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 1.10 0.59 0.79 0.50 0.56 0.30 0.30 26.60%
P/EPS 12.72 11.85 7.88 -3.59 -2.11 -0.65 -1.35 -
EY 7.86 8.44 12.69 -27.84 -47.37 -153.64 -74.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.30 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 1.41 0.66 0.76 0.54 0.54 0.34 0.43 24.06%
P/EPS 16.23 13.33 7.58 -3.88 -2.06 -0.74 -1.92 -
EY 6.16 7.50 13.20 -25.75 -48.65 -135.20 -52.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.34 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