[EDEN] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 34.04%
YoY- -99.48%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 251,065 244,982 244,940 244,338 238,814 229,732 223,316 8.09%
PBT -6,381 4,640 7,888 5,014 4,609 2,246 3,728 -
Tax -4,596 -5,096 -5,536 -4,735 -4,101 -3,508 -2,724 41.59%
NP -10,977 -456 2,352 279 508 -1,262 1,004 -
-
NP to SH -10,238 210 3,472 445 332 -1,402 1,132 -
-
Tax Rate - 109.83% 70.18% 94.44% 88.98% 156.19% 73.07% -
Total Cost 262,042 245,438 242,588 244,059 238,306 230,994 222,312 11.55%
-
Net Worth 342,321 394,134 354,113 343,466 269,884 263,301 273,566 16.07%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 342,321 394,134 354,113 343,466 269,884 263,301 273,566 16.07%
NOSH 310,890 350,000 309,999 306,666 311,250 304,782 314,444 -0.75%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -4.37% -0.19% 0.96% 0.11% 0.21% -0.55% 0.45% -
ROE -2.99% 0.05% 0.98% 0.13% 0.12% -0.53% 0.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 80.76 69.99 79.01 79.68 76.73 75.38 71.02 8.92%
EPS -3.29 0.06 1.12 0.15 0.11 -0.46 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 1.1261 1.1423 1.12 0.8671 0.8639 0.87 16.95%
Adjusted Per Share Value based on latest NOSH - 305,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.68 48.48 48.47 48.35 47.26 45.46 44.19 8.09%
EPS -2.03 0.04 0.69 0.09 0.07 -0.28 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6774 0.7799 0.7007 0.6797 0.534 0.521 0.5413 16.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.37 0.41 0.65 0.92 0.89 1.28 0.81 -
P/RPS 0.46 0.59 0.82 1.15 1.16 1.70 1.14 -45.30%
P/EPS -11.23 683.33 58.04 634.01 834.38 -278.26 225.00 -
EY -8.90 0.15 1.72 0.16 0.12 -0.36 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.57 0.82 1.03 1.48 0.93 -48.77%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 27/05/08 29/02/08 29/11/07 27/08/07 31/05/07 -
Price 0.31 0.42 0.58 0.71 0.88 0.98 0.91 -
P/RPS 0.38 0.60 0.73 0.89 1.15 1.30 1.28 -55.39%
P/EPS -9.41 700.00 51.79 489.29 825.00 -213.04 252.78 -
EY -10.62 0.14 1.93 0.20 0.12 -0.47 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.51 0.63 1.01 1.13 1.05 -58.47%

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