[EDEN] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -61.85%
YoY- -89.66%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 174,152 116,341 56,075 213,835 152,338 96,774 48,273 135.04%
PBT 91,298 89,574 64,975 4,298 3,533 2,207 2,300 1061.04%
Tax -7,455 -6,653 -10,843 -3,612 -2,092 -1,989 -1,200 237.56%
NP 83,843 82,921 54,132 686 1,441 218 1,100 1692.96%
-
NP to SH 83,746 82,823 54,132 512 1,342 267 1,100 1691.58%
-
Tax Rate 8.17% 7.43% 16.69% 84.04% 59.21% 90.12% 52.17% -
Total Cost 90,309 33,420 1,943 213,149 150,897 96,556 47,173 54.11%
-
Net Worth 273,837 290,467 313,284 179,581 250,506 246,233 250,276 6.17%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 273,837 290,467 313,284 179,581 250,506 246,233 250,276 6.17%
NOSH 300,919 301,065 301,235 304,375 298,222 296,666 297,948 0.66%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 48.14% 71.27% 96.53% 0.32% 0.95% 0.23% 2.28% -
ROE 30.58% 28.51% 17.28% 0.29% 0.54% 0.11% 0.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 57.87 38.64 18.62 70.25 51.08 32.62 16.20 133.50%
EPS 27.83 27.51 17.97 0.17 0.45 0.09 0.39 1615.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.9648 1.04 0.59 0.84 0.83 0.84 5.47%
Adjusted Per Share Value based on latest NOSH - 306,296
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 34.44 23.01 11.09 42.29 30.13 19.14 9.55 134.98%
EPS 16.56 16.38 10.71 0.10 0.27 0.05 0.22 1678.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5416 0.5745 0.6196 0.3552 0.4954 0.487 0.495 6.17%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.52 0.40 0.41 0.31 0.46 0.46 0.56 -
P/RPS 0.90 1.04 2.20 0.44 0.90 1.41 3.46 -59.21%
P/EPS 1.87 1.45 2.28 184.29 102.22 511.11 151.68 -94.64%
EY 53.52 68.78 43.83 0.54 0.98 0.20 0.66 1768.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.39 0.53 0.55 0.55 0.67 -10.20%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/12/06 30/08/06 31/05/06 28/02/06 18/11/05 30/08/05 26/05/05 -
Price 0.65 0.49 0.35 0.43 0.38 0.47 0.35 -
P/RPS 1.12 1.27 1.88 0.61 0.74 1.44 2.16 -35.43%
P/EPS 2.34 1.78 1.95 255.63 84.44 522.22 94.80 -91.50%
EY 42.82 56.14 51.34 0.39 1.18 0.19 1.05 1082.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.51 0.34 0.73 0.45 0.57 0.42 41.86%

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