[EDEN] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -139.66%
YoY- 1.69%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 33,431 21,595 11,480 68,610 49,629 33,642 16,475 60.21%
PBT -6,792 -3,877 -1,667 -14,598 -6,099 -2,669 -1,181 220.65%
Tax -432 -247 -105 -728 -296 2,669 1,181 -
NP -7,224 -4,124 -1,772 -15,326 -6,395 0 0 -
-
NP to SH -7,224 -4,124 -1,772 -15,326 -6,395 -2,735 -1,354 205.02%
-
Tax Rate - - - - - - - -
Total Cost 40,655 25,719 13,252 83,936 56,024 33,642 16,475 82.51%
-
Net Worth -12,000 -9,199 -6,800 -12,401 -3,559 99 1,597 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -12,000 -9,199 -6,800 -12,401 -3,559 99 1,597 -
NOSH 40,000 39,999 40,000 40,005 39,993 39,985 39,941 0.09%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -21.61% -19.10% -15.44% -22.34% -12.89% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -2,736.01% -84.75% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 83.58 53.99 28.70 171.50 124.09 84.14 41.25 60.05%
EPS -18.06 -10.31 -0.83 -38.32 -15.99 -6.84 -3.39 204.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.30 -0.23 -0.17 -0.31 -0.089 0.0025 0.04 -
Adjusted Per Share Value based on latest NOSH - 39,910
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.62 4.27 2.27 13.58 9.82 6.66 3.26 60.29%
EPS -1.43 -0.82 -0.35 -3.03 -1.27 -0.54 -0.27 203.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0237 -0.0182 -0.0135 -0.0245 -0.007 0.0002 0.0032 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.55 0.55 0.56 0.79 0.62 0.58 0.43 -
P/RPS 0.66 1.02 1.95 0.46 0.50 0.69 1.04 -26.13%
P/EPS -3.05 -5.33 -12.64 -2.06 -3.88 -8.48 -12.68 -61.28%
EY -32.84 -18.75 -7.91 -48.49 -25.79 -11.79 -7.88 158.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 232.00 10.75 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 31/05/02 28/02/02 29/11/01 24/08/01 24/05/01 -
Price 0.75 0.60 0.62 0.63 0.81 0.65 0.50 -
P/RPS 0.90 1.11 2.16 0.37 0.65 0.77 1.21 -17.89%
P/EPS -4.15 -5.82 -14.00 -1.64 -5.07 -9.50 -14.75 -57.02%
EY -24.08 -17.18 -7.15 -60.81 -19.74 -10.52 -6.78 132.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 260.00 12.50 -

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