[EDEN] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -64.88%
YoY- -3.62%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 148,312 143,628 143,168 73,557 44,574 43,190 45,920 118.34%
PBT 1,680 1,908 1,600 -15,371 -9,056 -7,754 -6,668 -
Tax -3,506 -3,126 -2,640 -510 -576 -494 -420 310.97%
NP -1,826 -1,218 -1,040 -15,881 -9,632 -8,248 -7,088 -59.47%
-
NP to SH -1,826 -1,218 -1,040 -15,881 -9,632 -8,248 -7,088 -59.47%
-
Tax Rate 208.69% 163.84% 165.00% - - - - -
Total Cost 150,138 144,846 144,208 89,438 54,206 51,438 53,008 100.05%
-
Net Worth 0 0 0 25,601 -12,000 -9,199 -6,800 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 0 0 0 25,601 -12,000 -9,199 -6,800 -
NOSH 242,045 231,142 210,909 40,002 40,000 39,999 40,000 231.70%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.23% -0.85% -0.73% -21.59% -21.61% -19.10% -15.44% -
ROE 0.00% 0.00% 0.00% -62.03% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 61.27 62.14 67.88 183.88 111.44 107.98 114.80 -34.17%
EPS -0.83 -0.74 -0.48 -39.70 -24.08 -20.62 -3.32 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.64 -0.30 -0.23 -0.17 -
Adjusted Per Share Value based on latest NOSH - 40,004
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 29.35 28.42 28.33 14.56 8.82 8.55 9.09 118.29%
EPS -0.36 -0.24 -0.21 -3.14 -1.91 -1.63 -1.40 -59.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.0507 -0.0237 -0.0182 -0.0135 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.67 0.87 1.55 0.85 0.55 0.55 0.56 -
P/RPS 1.09 1.40 2.28 0.46 0.49 0.51 0.49 70.32%
P/EPS -88.78 -165.10 -314.34 -2.14 -2.28 -2.67 -3.16 822.29%
EY -1.13 -0.61 -0.32 -46.71 -43.78 -37.49 -31.64 -89.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 22/05/03 28/02/03 26/11/02 28/08/02 31/05/02 -
Price 0.75 0.74 0.80 1.40 0.75 0.60 0.62 -
P/RPS 1.22 1.19 1.18 0.76 0.67 0.56 0.54 72.09%
P/EPS -99.38 -140.43 -162.24 -3.53 -3.11 -2.91 -3.50 828.83%
EY -1.01 -0.71 -0.62 -28.36 -32.11 -34.37 -28.58 -89.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -

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