[EDEN] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -49.97%
YoY- 81.04%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 175,210 172,464 155,471 148,312 143,628 143,168 73,557 78.45%
PBT 11,648 10,640 7,478 1,680 1,908 1,600 -15,371 -
Tax -5,764 -4,712 -4,843 -3,506 -3,126 -2,640 -510 404.36%
NP 5,884 5,928 2,635 -1,826 -1,218 -1,040 -15,881 -
-
NP to SH 5,884 5,928 2,635 -1,826 -1,218 -1,040 -15,881 -
-
Tax Rate 49.48% 44.29% 64.76% 208.69% 163.84% 165.00% - -
Total Cost 169,326 166,536 152,836 150,138 144,846 144,208 89,438 53.09%
-
Net Worth 219,262 219,363 165,549 0 0 0 25,601 319.15%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 219,262 219,363 165,549 0 0 0 25,601 319.15%
NOSH 277,547 274,444 214,999 242,045 231,142 210,909 40,002 264.20%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.36% 3.44% 1.69% -1.23% -0.85% -0.73% -21.59% -
ROE 2.68% 2.70% 1.59% 0.00% 0.00% 0.00% -62.03% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 63.13 62.84 72.31 61.27 62.14 67.88 183.88 -51.00%
EPS 2.12 2.16 1.41 -0.83 -0.74 -0.48 -39.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.7993 0.77 0.00 0.00 0.00 0.64 15.08%
Adjusted Per Share Value based on latest NOSH - 231,818
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.67 34.13 30.76 29.35 28.42 28.33 14.56 78.41%
EPS 1.16 1.17 0.52 -0.36 -0.24 -0.21 -3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4339 0.4341 0.3276 0.00 0.00 0.00 0.0507 318.94%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.79 1.12 1.39 0.67 0.87 1.55 0.85 -
P/RPS 1.25 1.78 1.92 1.09 1.40 2.28 0.46 94.84%
P/EPS 37.26 51.85 113.42 -88.78 -165.10 -314.34 -2.14 -
EY 2.68 1.93 0.88 -1.13 -0.61 -0.32 -46.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.40 1.81 0.00 0.00 0.00 1.33 -17.32%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 26/02/04 21/11/03 29/08/03 22/05/03 28/02/03 -
Price 0.76 0.81 1.44 0.75 0.74 0.80 1.40 -
P/RPS 1.20 1.29 1.99 1.22 1.19 1.18 0.76 35.63%
P/EPS 35.85 37.50 117.50 -99.38 -140.43 -162.24 -3.53 -
EY 2.79 2.67 0.85 -1.01 -0.71 -0.62 -28.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.01 1.87 0.00 0.00 0.00 2.19 -42.32%

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