[EDEN] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 53.75%
YoY- -30.87%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 73,557 44,574 43,190 45,920 68,610 66,172 67,284 6.10%
PBT -15,371 -9,056 -7,754 -6,668 -14,598 -8,132 -5,338 102.01%
Tax -510 -576 -494 -420 -728 -394 5,338 -
NP -15,881 -9,632 -8,248 -7,088 -15,326 -8,526 0 -
-
NP to SH -15,881 -9,632 -8,248 -7,088 -15,326 -8,526 -5,470 103.11%
-
Tax Rate - - - - - - - -
Total Cost 89,438 54,206 51,438 53,008 83,936 74,698 67,284 20.83%
-
Net Worth 25,601 -12,000 -9,199 -6,800 -12,401 -3,559 99 3918.09%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 25,601 -12,000 -9,199 -6,800 -12,401 -3,559 99 3918.09%
NOSH 40,002 40,000 39,999 40,000 40,005 39,993 39,985 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -21.59% -21.61% -19.10% -15.44% -22.34% -12.89% 0.00% -
ROE -62.03% 0.00% 0.00% 0.00% 0.00% 0.00% -5,472.02% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 183.88 111.44 107.98 114.80 171.50 165.46 168.27 6.07%
EPS -39.70 -24.08 -20.62 -3.32 -38.32 -21.32 -13.68 103.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 -0.30 -0.23 -0.17 -0.31 -0.089 0.0025 3891.22%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 14.56 8.82 8.55 9.09 13.58 13.09 13.31 6.14%
EPS -3.14 -1.91 -1.63 -1.40 -3.03 -1.69 -1.08 103.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 -0.0237 -0.0182 -0.0135 -0.0245 -0.007 0.0002 3865.27%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.85 0.55 0.55 0.56 0.79 0.62 0.58 -
P/RPS 0.46 0.49 0.51 0.49 0.46 0.37 0.34 22.25%
P/EPS -2.14 -2.28 -2.67 -3.16 -2.06 -2.91 -4.24 -36.52%
EY -46.71 -43.78 -37.49 -31.64 -48.49 -34.39 -23.59 57.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.00 0.00 0.00 0.00 232.00 -96.76%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 26/11/02 28/08/02 31/05/02 28/02/02 29/11/01 24/08/01 -
Price 1.40 0.75 0.60 0.62 0.63 0.81 0.65 -
P/RPS 0.76 0.67 0.56 0.54 0.37 0.49 0.39 55.82%
P/EPS -3.53 -3.11 -2.91 -3.50 -1.64 -3.80 -4.75 -17.91%
EY -28.36 -32.11 -34.37 -28.58 -60.81 -26.32 -21.05 21.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 0.00 0.00 0.00 0.00 0.00 260.00 -95.82%

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