[EDEN] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 124.97%
YoY- 670.0%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 179,011 175,882 175,210 172,464 155,471 148,312 143,628 15.73%
PBT 10,831 13,072 11,648 10,640 7,478 1,680 1,908 216.54%
Tax -5,881 -6,130 -5,764 -4,712 -4,843 -3,506 -3,126 52.10%
NP 4,950 6,941 5,884 5,928 2,635 -1,826 -1,218 -
-
NP to SH 4,950 6,941 5,884 5,928 2,635 -1,826 -1,218 -
-
Tax Rate 54.30% 46.89% 49.48% 44.29% 64.76% 208.69% 163.84% -
Total Cost 174,061 168,941 169,326 166,536 152,836 150,138 144,846 12.96%
-
Net Worth 226,525 222,716 219,262 219,363 165,549 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 226,525 222,716 219,262 219,363 165,549 0 0 -
NOSH 279,661 278,395 277,547 274,444 214,999 242,045 231,142 13.47%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.77% 3.95% 3.36% 3.44% 1.69% -1.23% -0.85% -
ROE 2.19% 3.12% 2.68% 2.70% 1.59% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 64.01 63.18 63.13 62.84 72.31 61.27 62.14 1.98%
EPS 1.77 2.49 2.12 2.16 1.41 -0.83 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.79 0.7993 0.77 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 274,444
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 35.40 34.78 34.65 34.11 30.75 29.33 28.41 15.71%
EPS 0.98 1.37 1.16 1.17 0.52 -0.36 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.448 0.4405 0.4336 0.4338 0.3274 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.75 0.74 0.79 1.12 1.39 0.67 0.87 -
P/RPS 1.17 1.17 1.25 1.78 1.92 1.09 1.40 -11.22%
P/EPS 42.37 29.68 37.26 51.85 113.42 -88.78 -165.10 -
EY 2.36 3.37 2.68 1.93 0.88 -1.13 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.00 1.40 1.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 28/05/04 26/02/04 21/11/03 29/08/03 -
Price 0.70 0.77 0.76 0.81 1.44 0.75 0.74 -
P/RPS 1.09 1.22 1.20 1.29 1.99 1.22 1.19 -5.65%
P/EPS 39.55 30.88 35.85 37.50 117.50 -99.38 -140.43 -
EY 2.53 3.24 2.79 2.67 0.85 -1.01 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 0.96 1.01 1.87 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