[EDEN] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 98.52%
YoY- 583.09%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 48,273 179,011 131,912 87,605 43,116 155,471 111,234 -42.65%
PBT 2,300 10,831 9,804 5,824 2,660 7,478 1,260 49.30%
Tax -1,200 -5,881 -4,598 -2,882 -1,178 -4,843 -2,630 -40.70%
NP 1,100 4,950 5,206 2,942 1,482 2,635 -1,370 -
-
NP to SH 1,100 4,950 5,206 2,942 1,482 2,635 -1,370 -
-
Tax Rate 52.17% 54.30% 46.90% 49.48% 44.29% 64.76% 208.73% -
Total Cost 47,173 174,061 126,706 84,663 41,634 152,836 112,604 -43.98%
-
Net Worth 250,276 226,525 222,716 219,262 219,363 165,549 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 250,276 226,525 222,716 219,262 219,363 165,549 0 -
NOSH 297,948 279,661 278,395 277,547 274,444 214,999 242,045 14.84%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.28% 2.77% 3.95% 3.36% 3.44% 1.69% -1.23% -
ROE 0.44% 2.19% 2.34% 1.34% 0.68% 1.59% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.20 64.01 47.38 31.56 15.71 72.31 45.96 -50.06%
EPS 0.39 1.77 1.87 1.06 0.54 1.41 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.80 0.79 0.7993 0.77 0.00 -
Adjusted Per Share Value based on latest NOSH - 280,769
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.55 35.42 26.10 17.34 8.53 30.76 22.01 -42.65%
EPS 0.22 0.98 1.03 0.58 0.29 0.52 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4952 0.4482 0.4407 0.4339 0.4341 0.3276 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.56 0.75 0.74 0.79 1.12 1.39 0.67 -
P/RPS 3.46 1.17 1.56 2.50 7.13 1.92 1.46 77.65%
P/EPS 151.68 42.37 39.57 74.53 207.41 113.42 -118.37 -
EY 0.66 2.36 2.53 1.34 0.48 0.88 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.93 0.93 1.00 1.40 1.81 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 30/11/04 30/08/04 28/05/04 26/02/04 21/11/03 -
Price 0.35 0.70 0.77 0.76 0.81 1.44 0.75 -
P/RPS 2.16 1.09 1.63 2.41 5.16 1.99 1.63 20.62%
P/EPS 94.80 39.55 41.18 71.70 150.00 117.50 -132.51 -
EY 1.05 2.53 2.43 1.39 0.67 0.85 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.86 0.96 0.96 1.01 1.87 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