[EDEN] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 235.08%
YoY- -74.22%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 232,682 224,300 213,835 203,117 193,548 193,092 179,011 19.16%
PBT 179,148 259,900 4,298 4,710 4,414 9,200 10,831 552.52%
Tax -13,306 -43,372 -3,612 -2,789 -3,978 -4,800 -5,881 72.60%
NP 165,842 216,528 686 1,921 436 4,400 4,950 945.97%
-
NP to SH 165,646 216,528 512 1,789 534 4,400 4,950 945.14%
-
Tax Rate 7.43% 16.69% 84.04% 59.21% 90.12% 52.17% 54.30% -
Total Cost 66,840 7,772 213,149 201,196 193,112 188,692 174,061 -47.26%
-
Net Worth 290,467 313,284 179,581 250,506 246,233 250,276 226,525 18.08%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 290,467 313,284 179,581 250,506 246,233 250,276 226,525 18.08%
NOSH 301,065 301,235 304,375 298,222 296,666 297,948 279,661 5.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 71.27% 96.53% 0.32% 0.95% 0.23% 2.28% 2.77% -
ROE 57.03% 69.12% 0.29% 0.71% 0.22% 1.76% 2.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 77.29 74.46 70.25 68.11 65.24 64.81 64.01 13.43%
EPS 55.02 71.88 0.17 0.60 0.18 1.56 1.77 894.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9648 1.04 0.59 0.84 0.83 0.84 0.81 12.40%
Adjusted Per Share Value based on latest NOSH - 298,611
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.04 44.38 42.31 40.19 38.30 38.21 35.42 19.16%
EPS 32.78 42.85 0.10 0.35 0.11 0.87 0.98 944.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5748 0.6199 0.3554 0.4957 0.4872 0.4952 0.4482 18.09%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.40 0.41 0.31 0.46 0.46 0.56 0.75 -
P/RPS 0.52 0.55 0.44 0.68 0.71 0.86 1.17 -41.84%
P/EPS 0.73 0.57 184.29 76.67 255.56 37.92 42.37 -93.37%
EY 137.55 175.32 0.54 1.30 0.39 2.64 2.36 1414.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.53 0.55 0.55 0.67 0.93 -42.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 18/11/05 30/08/05 26/05/05 28/02/05 -
Price 0.49 0.35 0.43 0.38 0.47 0.35 0.70 -
P/RPS 0.63 0.47 0.61 0.56 0.72 0.54 1.09 -30.68%
P/EPS 0.89 0.49 255.63 63.33 261.11 23.70 39.55 -92.08%
EY 112.29 205.37 0.39 1.58 0.38 4.22 2.53 1162.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.73 0.45 0.57 0.42 0.86 -29.48%

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