[EDGENTA] YoY TTM Result on 30-Jun-2002 [#4]

Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -0.33%
YoY- 3.2%
Quarter Report
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 502,241 609,397 560,909 234,026 499,321 469,758 216,552 -0.89%
PBT 64,570 469,279 -470,976 -46,736 -103,290 -114,947 -61,368 -
Tax -25,030 -36,350 2,204 46,736 116,857 114,947 61,368 -
NP 39,540 432,929 -468,772 0 13,567 0 0 -100.00%
-
NP to SH 30,033 432,929 -468,772 -62,193 -64,252 -133,304 -65,920 -
-
Tax Rate 38.76% 7.75% - - - - - -
Total Cost 462,701 176,468 1,029,681 234,026 485,754 469,758 216,552 -0.80%
-
Net Worth 287,592 184,636 -435,752 139,582 286,134 120,077 252,639 -0.13%
Dividend
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 287,592 184,636 -435,752 139,582 286,134 120,077 252,639 -0.13%
NOSH 268,777 225,166 205,543 174,477 161,658 324,534 323,482 0.19%
Ratio Analysis
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 7.87% 71.04% -83.57% 0.00% 2.72% 0.00% 0.00% -
ROE 10.44% 234.48% 0.00% -44.56% -22.46% -111.01% -26.09% -
Per Share
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 186.86 270.64 272.89 134.13 308.87 144.75 66.94 -1.09%
EPS 11.17 192.27 -228.06 -35.65 -39.75 -41.08 -20.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.82 -2.12 0.80 1.77 0.37 0.781 -0.33%
Adjusted Per Share Value based on latest NOSH - 174,477
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 60.36 73.24 67.41 28.13 60.01 56.46 26.03 -0.89%
EPS 3.61 52.03 -56.34 -7.47 -7.72 -16.02 -7.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3457 0.2219 -0.5237 0.1678 0.3439 0.1443 0.3036 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/12/05 31/12/04 31/12/03 28/06/02 29/06/01 30/06/00 - -
Price 0.32 0.52 0.37 0.38 0.26 0.86 0.00 -
P/RPS 0.17 0.19 0.14 0.28 0.08 0.59 0.00 -100.00%
P/EPS 2.86 0.27 -0.16 -1.07 -0.65 -2.09 0.00 -100.00%
EY 34.92 369.75 -616.39 -93.80 -152.87 -47.76 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.63 0.00 0.48 0.15 2.32 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 23/02/06 25/02/05 25/02/04 23/08/02 29/08/01 29/08/00 - -
Price 0.36 0.50 0.40 0.37 0.37 0.76 0.00 -
P/RPS 0.19 0.18 0.15 0.28 0.12 0.53 0.00 -100.00%
P/EPS 3.22 0.26 -0.18 -1.04 -0.93 -1.85 0.00 -100.00%
EY 31.04 384.54 -570.16 -96.34 -107.42 -54.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.61 0.00 0.46 0.21 2.05 0.00 -100.00%

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