[EDGENTA] YoY TTM 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- -653.74%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Revenue 620,230 502,241 609,397 560,909 234,026 234,026 499,321 4.01%
PBT 87,185 64,570 469,279 -470,976 -46,736 -46,736 -103,290 -
Tax -24,939 -25,030 -36,350 2,204 46,736 46,736 116,857 -
NP 62,246 39,540 432,929 -468,772 0 0 13,567 31.87%
-
NP to SH 36,674 30,033 432,929 -468,772 -62,193 -62,193 -64,252 -
-
Tax Rate 28.60% 38.76% 7.75% - - - - -
Total Cost 557,984 462,701 176,468 1,029,681 234,026 234,026 485,754 2.54%
-
Net Worth 252,964 287,592 184,636 -435,752 139,582 26,773 286,134 -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 26,773 286,134 -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 10.04% 7.87% 71.04% -83.57% 0.00% 0.00% 2.72% -
ROE 14.50% 10.44% 234.48% 0.00% -44.56% -232.30% -22.46% -
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 215.76 186.86 270.64 272.89 134.13 131.12 308.87 -6.30%
EPS 12.76 11.17 192.27 -228.06 -35.65 -34.84 -39.75 -
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 0.15 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 74.54 60.36 73.24 67.41 28.13 28.13 60.01 4.01%
EPS 4.41 3.61 52.03 -56.34 -7.47 -7.47 -7.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.304 0.3457 0.2219 -0.5237 0.1678 0.0322 0.3439 -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 0.27 0.17 0.19 0.14 0.28 0.17 0.08 24.71%
P/EPS 4.55 2.86 0.27 -0.16 -1.07 -0.63 -0.65 -
EY 22.00 34.92 369.75 -616.39 -93.80 -158.38 -152.87 -
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 1.47 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 0.34 0.19 0.18 0.15 0.28 0.19 0.12 20.81%
P/EPS 5.80 3.22 0.26 -0.18 -1.04 -0.72 -0.93 -
EY 17.24 31.04 384.54 -570.16 -96.34 -139.38 -107.42 -
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 1.67 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