[EDEN] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -93.95%
YoY- 114.98%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 198,912 246,574 251,065 244,982 244,940 244,338 238,814 -11.46%
PBT 10,484 -1,726 -6,381 4,640 7,888 5,014 4,609 72.87%
Tax -6,064 -12,488 -4,596 -5,096 -5,536 -4,735 -4,101 29.76%
NP 4,420 -14,214 -10,977 -456 2,352 279 508 322.47%
-
NP to SH 4,524 -13,539 -10,238 210 3,472 445 332 469.59%
-
Tax Rate 57.84% - - 109.83% 70.18% 94.44% 88.98% -
Total Cost 194,492 260,788 262,042 245,438 242,588 244,059 238,306 -12.65%
-
Net Worth 341,593 336,140 342,321 394,134 354,113 343,466 269,884 16.99%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 341,593 336,140 342,321 394,134 354,113 343,466 269,884 16.99%
NOSH 314,166 311,241 310,890 350,000 309,999 306,666 311,250 0.62%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.22% -5.76% -4.37% -0.19% 0.96% 0.11% 0.21% -
ROE 1.32% -4.03% -2.99% 0.05% 0.98% 0.13% 0.12% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 63.31 79.22 80.76 69.99 79.01 79.68 76.73 -12.01%
EPS 1.48 -4.35 -3.29 0.06 1.12 0.15 0.11 464.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0873 1.08 1.1011 1.1261 1.1423 1.12 0.8671 16.26%
Adjusted Per Share Value based on latest NOSH - 305,600
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 39.36 48.79 49.68 48.48 48.47 48.35 47.26 -11.47%
EPS 0.90 -2.68 -2.03 0.04 0.69 0.09 0.07 447.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6759 0.6652 0.6774 0.7799 0.7007 0.6797 0.534 16.99%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.29 0.33 0.37 0.41 0.65 0.92 0.89 -
P/RPS 0.46 0.42 0.46 0.59 0.82 1.15 1.16 -45.99%
P/EPS 20.14 -7.59 -11.23 683.33 58.04 634.01 834.38 -91.62%
EY 4.97 -13.18 -8.90 0.15 1.72 0.16 0.12 1094.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.34 0.36 0.57 0.82 1.03 -59.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 28/11/08 29/08/08 27/05/08 29/02/08 29/11/07 -
Price 0.47 0.33 0.31 0.42 0.58 0.71 0.88 -
P/RPS 0.74 0.42 0.38 0.60 0.73 0.89 1.15 -25.44%
P/EPS 32.64 -7.59 -9.41 700.00 51.79 489.29 825.00 -88.36%
EY 3.06 -13.18 -10.62 0.14 1.93 0.20 0.12 764.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.31 0.28 0.37 0.51 0.63 1.01 -43.37%

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