[EDGENTA] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ-0.0%
YoY- -37.02%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
Revenue 504,896 613,433 408,672 234,026 254,697 482,561 458,146 1.78%
PBT 64,055 414,129 -436,001 -46,736 -53,182 -123,345 -91,793 -
Tax -22,059 -16,916 -11,600 46,736 53,182 136,912 91,793 -
NP 41,996 397,213 -447,601 0 0 13,567 0 -
-
NP to SH 37,321 397,213 -447,601 -62,193 -61,987 -89,782 -122,185 -
-
Tax Rate 34.44% 4.08% - - - - - -
Total Cost 462,900 216,220 856,273 234,026 254,697 468,994 458,146 0.18%
-
Net Worth 215,114 175,586 -415,816 0 169,328 86,027 177,865 3.51%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 215,114 175,586 -415,816 0 169,328 86,027 177,865 3.51%
NOSH 247,258 211,549 202,837 178,768 171,038 162,315 323,391 -4.75%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.32% 64.75% -109.53% 0.00% 0.00% 2.81% 0.00% -
ROE 17.35% 226.22% 0.00% 0.00% -36.61% -104.36% -68.70% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
RPS 204.20 289.97 201.48 130.91 148.91 297.30 141.67 6.86%
EPS 15.09 187.76 -220.67 -34.79 -36.24 -55.31 -37.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 -2.05 0.00 0.99 0.53 0.55 8.68%
Adjusted Per Share Value based on latest NOSH - 178,768
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
RPS 60.68 73.73 49.12 28.13 30.61 58.00 55.06 1.78%
EPS 4.49 47.74 -53.80 -7.47 -7.45 -10.79 -14.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2585 0.211 -0.4998 0.00 0.2035 0.1034 0.2138 3.50%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 29/03/02 30/03/01 31/03/00 -
Price 0.50 0.66 0.23 0.27 0.38 0.28 1.30 -
P/RPS 0.24 0.23 0.11 0.21 0.26 0.09 0.92 -21.66%
P/EPS 3.31 0.35 -0.10 -0.78 -1.05 -0.51 -3.44 -
EY 30.19 284.49 -959.43 -128.85 -95.37 -197.55 -29.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.80 0.00 0.00 0.38 0.53 2.36 -22.75%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/03/01 31/03/00 CAGR
Date 28/11/05 29/11/04 18/11/03 26/11/02 31/05/02 24/05/01 - -
Price 0.37 0.57 0.25 0.27 0.39 0.33 0.00 -
P/RPS 0.18 0.20 0.12 0.21 0.26 0.11 0.00 -
P/EPS 2.45 0.30 -0.11 -0.78 -1.08 -0.60 0.00 -
EY 40.79 329.41 -882.68 -128.85 -92.93 -167.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.69 0.00 0.00 0.39 0.62 0.00 -

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