[EDEN] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -23.5%
YoY- 30919.85%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 223,316 237,405 232,202 232,682 224,300 213,835 203,117 6.53%
PBT 3,728 89,540 121,730 179,148 259,900 4,298 4,710 -14.44%
Tax -2,724 -4,592 -9,940 -13,306 -43,372 -3,612 -2,789 -1.56%
NP 1,004 84,948 111,790 165,842 216,528 686 1,921 -35.14%
-
NP to SH 1,132 85,056 111,661 165,646 216,528 512 1,789 -26.31%
-
Tax Rate 73.07% 5.13% 8.17% 7.43% 16.69% 84.04% 59.21% -
Total Cost 222,312 152,457 120,412 66,840 7,772 213,149 201,196 6.88%
-
Net Worth 273,566 260,802 273,837 290,467 313,284 179,581 250,506 6.05%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 273,566 260,802 273,837 290,467 313,284 179,581 250,506 6.05%
NOSH 314,444 301,088 300,919 301,065 301,235 304,375 298,222 3.59%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.45% 35.78% 48.14% 71.27% 96.53% 0.32% 0.95% -
ROE 0.41% 32.61% 40.78% 57.03% 69.12% 0.29% 0.71% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 71.02 78.85 77.16 77.29 74.46 70.25 68.11 2.83%
EPS 0.36 28.25 37.11 55.02 71.88 0.17 0.60 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.8662 0.91 0.9648 1.04 0.59 0.84 2.36%
Adjusted Per Share Value based on latest NOSH - 301,196
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 44.17 46.95 45.92 46.02 44.36 42.29 40.17 6.53%
EPS 0.22 16.82 22.08 32.76 42.82 0.10 0.35 -26.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.541 0.5158 0.5416 0.5745 0.6196 0.3552 0.4954 6.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.81 0.67 0.52 0.40 0.41 0.31 0.46 -
P/RPS 1.14 0.85 0.67 0.52 0.55 0.44 0.68 41.16%
P/EPS 225.00 2.37 1.40 0.73 0.57 184.29 76.67 105.11%
EY 0.44 42.16 71.36 137.55 175.32 0.54 1.30 -51.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.77 0.57 0.41 0.39 0.53 0.55 41.97%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 22/12/06 30/08/06 31/05/06 28/02/06 18/11/05 -
Price 0.91 0.76 0.65 0.49 0.35 0.43 0.38 -
P/RPS 1.28 0.96 0.84 0.63 0.47 0.61 0.56 73.60%
P/EPS 252.78 2.69 1.75 0.89 0.49 255.63 63.33 151.83%
EY 0.40 37.17 57.09 112.29 205.37 0.39 1.58 -60.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.88 0.71 0.51 0.34 0.73 0.45 76.01%

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