[EDEN] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -28.69%
YoY- 87.86%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 203,117 193,548 193,092 179,011 175,882 175,210 172,464 11.51%
PBT 4,710 4,414 9,200 10,831 13,072 11,648 10,640 -41.88%
Tax -2,789 -3,978 -4,800 -5,881 -6,130 -5,764 -4,712 -29.48%
NP 1,921 436 4,400 4,950 6,941 5,884 5,928 -52.78%
-
NP to SH 1,789 534 4,400 4,950 6,941 5,884 5,928 -54.97%
-
Tax Rate 59.21% 90.12% 52.17% 54.30% 46.89% 49.48% 44.29% -
Total Cost 201,196 193,112 188,692 174,061 168,941 169,326 166,536 13.42%
-
Net Worth 250,506 246,233 250,276 226,525 222,716 219,262 219,363 9.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 250,506 246,233 250,276 226,525 222,716 219,262 219,363 9.24%
NOSH 298,222 296,666 297,948 279,661 278,395 277,547 274,444 5.69%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.95% 0.23% 2.28% 2.77% 3.95% 3.36% 3.44% -
ROE 0.71% 0.22% 1.76% 2.19% 3.12% 2.68% 2.70% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 68.11 65.24 64.81 64.01 63.18 63.13 62.84 5.51%
EPS 0.60 0.18 1.56 1.77 2.49 2.12 2.16 -57.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.84 0.81 0.80 0.79 0.7993 3.36%
Adjusted Per Share Value based on latest NOSH - 284,444
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 40.19 38.30 38.21 35.42 34.80 34.67 34.13 11.50%
EPS 0.35 0.11 0.87 0.98 1.37 1.16 1.17 -55.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4957 0.4872 0.4952 0.4482 0.4407 0.4339 0.4341 9.24%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.46 0.46 0.56 0.75 0.74 0.79 1.12 -
P/RPS 0.68 0.71 0.86 1.17 1.17 1.25 1.78 -47.31%
P/EPS 76.67 255.56 37.92 42.37 29.68 37.26 51.85 29.76%
EY 1.30 0.39 2.64 2.36 3.37 2.68 1.93 -23.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.67 0.93 0.93 1.00 1.40 -46.32%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 30/08/05 26/05/05 28/02/05 30/11/04 30/08/04 28/05/04 -
Price 0.38 0.47 0.35 0.70 0.77 0.76 0.81 -
P/RPS 0.56 0.72 0.54 1.09 1.22 1.20 1.29 -42.63%
P/EPS 63.33 261.11 23.70 39.55 30.88 35.85 37.50 41.76%
EY 1.58 0.38 4.22 2.53 3.24 2.79 2.67 -29.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.42 0.86 0.96 0.96 1.01 -41.63%

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