[EDEN] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 65.26%
YoY- -1.8%
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 30/09/00 CAGR
Revenue 68,610 66,172 67,284 65,900 65,552 70,308 59,093 12.66%
PBT -14,598 -8,132 -5,338 -4,724 -14,517 -15,849 -7,684 66.95%
Tax -728 -394 5,338 4,724 14,517 15,849 7,684 -
NP -15,326 -8,526 0 0 0 0 0 -
-
NP to SH -15,326 -8,526 -5,470 -5,416 -15,590 -17,186 -8,389 61.81%
-
Tax Rate - - - - - - - -
Total Cost 83,936 74,698 67,284 65,900 65,552 70,308 59,093 32.35%
-
Net Worth -12,401 -3,559 99 1,597 2,835 0 12,399 -
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 30/09/00 CAGR
Net Worth -12,401 -3,559 99 1,597 2,835 0 12,399 -
NOSH 40,005 39,993 39,985 39,941 39,999 40,031 39,999 0.01%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 30/09/00 CAGR
NP Margin -22.34% -12.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% -5,472.02% -339.00% -549.72% 0.00% -67.66% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 30/09/00 CAGR
RPS 171.50 165.46 168.27 164.99 163.88 175.63 147.73 12.65%
EPS -38.32 -21.32 -13.68 -13.56 -38.98 -42.93 -20.97 61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 -0.089 0.0025 0.04 0.0709 0.00 0.31 -
Adjusted Per Share Value based on latest NOSH - 39,941
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 30/09/00 CAGR
RPS 13.58 13.09 13.31 13.04 12.97 13.91 11.69 12.71%
EPS -3.03 -1.69 -1.08 -1.07 -3.08 -3.40 -1.66 61.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0245 -0.007 0.0002 0.0032 0.0056 0.00 0.0245 -
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 30/09/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 31/10/00 29/09/00 -
Price 0.79 0.62 0.58 0.43 0.59 0.86 0.80 -
P/RPS 0.46 0.37 0.34 0.26 0.36 0.49 0.54 -12.02%
P/EPS -2.06 -2.91 -4.24 -3.17 -1.51 -2.00 -3.81 -38.80%
EY -48.49 -34.39 -23.59 -31.53 -66.06 -49.92 -26.22 63.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 232.00 10.75 8.32 0.00 2.58 -
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 30/09/00 CAGR
Date 28/02/02 29/11/01 24/08/01 24/05/01 19/02/01 13/03/01 30/11/00 -
Price 0.63 0.81 0.65 0.50 0.52 0.51 0.70 -
P/RPS 0.37 0.49 0.39 0.30 0.32 0.29 0.47 -17.39%
P/EPS -1.64 -3.80 -4.75 -3.69 -1.33 -1.19 -3.34 -43.33%
EY -60.81 -26.32 -21.05 -27.12 -74.95 -84.18 -29.96 76.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 260.00 12.50 7.33 0.00 2.26 -

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