[EDEN] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 402.62%
YoY- -74.22%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 116,341 56,075 213,835 152,338 96,774 48,273 179,011 -25.02%
PBT 89,574 64,975 4,298 3,533 2,207 2,300 10,831 310.54%
Tax -6,653 -10,843 -3,612 -2,092 -1,989 -1,200 -5,881 8.59%
NP 82,921 54,132 686 1,441 218 1,100 4,950 558.08%
-
NP to SH 82,823 54,132 512 1,342 267 1,100 4,950 557.56%
-
Tax Rate 7.43% 16.69% 84.04% 59.21% 90.12% 52.17% 54.30% -
Total Cost 33,420 1,943 213,149 150,897 96,556 47,173 174,061 -66.81%
-
Net Worth 290,467 313,284 179,581 250,506 246,233 250,276 226,525 18.08%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 290,467 313,284 179,581 250,506 246,233 250,276 226,525 18.08%
NOSH 301,065 301,235 304,375 298,222 296,666 297,948 279,661 5.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 71.27% 96.53% 0.32% 0.95% 0.23% 2.28% 2.77% -
ROE 28.51% 17.28% 0.29% 0.54% 0.11% 0.44% 2.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.64 18.62 70.25 51.08 32.62 16.20 64.01 -28.63%
EPS 27.51 17.97 0.17 0.45 0.09 0.39 1.77 525.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9648 1.04 0.59 0.84 0.83 0.84 0.81 12.40%
Adjusted Per Share Value based on latest NOSH - 298,611
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.02 11.10 42.31 30.14 19.15 9.55 35.42 -25.02%
EPS 16.39 10.71 0.10 0.27 0.05 0.22 0.98 557.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5748 0.6199 0.3554 0.4957 0.4872 0.4952 0.4482 18.09%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.40 0.41 0.31 0.46 0.46 0.56 0.75 -
P/RPS 1.04 2.20 0.44 0.90 1.41 3.46 1.17 -7.57%
P/EPS 1.45 2.28 184.29 102.22 511.11 151.68 42.37 -89.52%
EY 68.78 43.83 0.54 0.98 0.20 0.66 2.36 852.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.53 0.55 0.55 0.67 0.93 -42.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 18/11/05 30/08/05 26/05/05 28/02/05 -
Price 0.49 0.35 0.43 0.38 0.47 0.35 0.70 -
P/RPS 1.27 1.88 0.61 0.74 1.44 2.16 1.09 10.75%
P/EPS 1.78 1.95 255.63 84.44 522.22 94.80 39.55 -87.41%
EY 56.14 51.34 0.39 1.18 0.19 1.05 2.53 694.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.73 0.45 0.57 0.42 0.86 -29.48%

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