[EDEN] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -87.86%
YoY- -90.92%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 224,300 213,835 203,117 193,548 193,092 179,011 175,882 17.61%
PBT 259,900 4,298 4,710 4,414 9,200 10,831 13,072 635.24%
Tax -43,372 -3,612 -2,789 -3,978 -4,800 -5,881 -6,130 268.99%
NP 216,528 686 1,921 436 4,400 4,950 6,941 893.05%
-
NP to SH 216,528 512 1,789 534 4,400 4,950 6,941 893.05%
-
Tax Rate 16.69% 84.04% 59.21% 90.12% 52.17% 54.30% 46.89% -
Total Cost 7,772 213,149 201,196 193,112 188,692 174,061 168,941 -87.18%
-
Net Worth 313,284 179,581 250,506 246,233 250,276 226,525 222,716 25.56%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 313,284 179,581 250,506 246,233 250,276 226,525 222,716 25.56%
NOSH 301,235 304,375 298,222 296,666 297,948 279,661 278,395 5.40%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 96.53% 0.32% 0.95% 0.23% 2.28% 2.77% 3.95% -
ROE 69.12% 0.29% 0.71% 0.22% 1.76% 2.19% 3.12% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 74.46 70.25 68.11 65.24 64.81 64.01 63.18 11.58%
EPS 71.88 0.17 0.60 0.18 1.56 1.77 2.49 842.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.59 0.84 0.83 0.84 0.81 0.80 19.13%
Adjusted Per Share Value based on latest NOSH - 298,333
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 44.36 42.29 40.17 38.28 38.19 35.40 34.78 17.62%
EPS 42.82 0.10 0.35 0.11 0.87 0.98 1.37 894.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6196 0.3552 0.4954 0.487 0.495 0.448 0.4405 25.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.41 0.31 0.46 0.46 0.56 0.75 0.74 -
P/RPS 0.55 0.44 0.68 0.71 0.86 1.17 1.17 -39.57%
P/EPS 0.57 184.29 76.67 255.56 37.92 42.37 29.68 -92.84%
EY 175.32 0.54 1.30 0.39 2.64 2.36 3.37 1296.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.53 0.55 0.55 0.67 0.93 0.93 -44.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 18/11/05 30/08/05 26/05/05 28/02/05 30/11/04 -
Price 0.35 0.43 0.38 0.47 0.35 0.70 0.77 -
P/RPS 0.47 0.61 0.56 0.72 0.54 1.09 1.22 -47.08%
P/EPS 0.49 255.63 63.33 261.11 23.70 39.55 30.88 -93.70%
EY 205.37 0.39 1.58 0.38 4.22 2.53 3.24 1493.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.73 0.45 0.57 0.42 0.86 0.96 -49.97%

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