[EDGENTA] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 8.99%
YoY- 192.35%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 CAGR
Revenue 669,675 620,230 502,241 609,397 560,909 234,026 234,026 23.38%
PBT 99,445 87,185 64,570 469,279 -470,976 -46,736 -46,736 -
Tax -22,152 -24,939 -25,030 -36,350 2,204 46,736 46,736 -
NP 77,293 62,246 39,540 432,929 -468,772 0 0 -
-
NP to SH 51,962 36,674 30,033 432,929 -468,772 -62,193 -62,193 -
-
Tax Rate 22.28% 28.60% 38.76% 7.75% - - - -
Total Cost 592,382 557,984 462,701 176,468 1,029,681 234,026 234,026 20.39%
-
Net Worth 278,389 252,964 287,592 184,636 -435,752 139,582 26,773 59.69%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 CAGR
Div 10,184 - - - - - - -
Div Payout % 19.60% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 CAGR
Net Worth 278,389 252,964 287,592 184,636 -435,752 139,582 26,773 59.69%
NOSH 339,499 287,460 268,777 225,166 205,543 174,477 178,488 13.71%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 CAGR
NP Margin 11.54% 10.04% 7.87% 71.04% -83.57% 0.00% 0.00% -
ROE 18.67% 14.50% 10.44% 234.48% 0.00% -44.56% -232.30% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 CAGR
RPS 197.25 215.76 186.86 270.64 272.89 134.13 131.12 8.50%
EPS 15.31 12.76 11.17 192.27 -228.06 -35.65 -34.84 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.88 1.07 0.82 -2.12 0.80 0.15 40.43%
Adjusted Per Share Value based on latest NOSH - 225,166
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 CAGR
RPS 80.49 74.54 60.36 73.24 67.41 28.13 28.13 23.38%
EPS 6.25 4.41 3.61 52.03 -56.34 -7.47 -7.47 -
DPS 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3346 0.304 0.3457 0.2219 -0.5237 0.1678 0.0322 59.66%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 28/06/02 31/12/02 -
Price 1.39 0.58 0.32 0.52 0.37 0.38 0.22 -
P/RPS 0.70 0.27 0.17 0.19 0.14 0.28 0.17 32.69%
P/EPS 9.08 4.55 2.86 0.27 -0.16 -1.07 -0.63 -
EY 11.01 22.00 34.92 369.75 -616.39 -93.80 -158.38 -
DY 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.66 0.30 0.63 0.00 0.48 1.47 2.94%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 CAGR
Date 28/02/08 28/02/07 23/02/06 25/02/05 25/02/04 23/08/02 28/02/03 -
Price 1.00 0.74 0.36 0.50 0.40 0.37 0.25 -
P/RPS 0.51 0.34 0.19 0.18 0.15 0.28 0.19 21.81%
P/EPS 6.53 5.80 3.22 0.26 -0.18 -1.04 -0.72 -
EY 15.31 17.24 31.04 384.54 -570.16 -96.34 -139.38 -
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.84 0.34 0.61 0.00 0.46 1.67 -6.08%

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