[EDEN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1.56%
YoY- 16512.5%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 179,111 114,866 55,829 237,405 174,152 116,341 56,075 116.73%
PBT 3,457 1,123 932 89,540 91,298 89,574 64,975 -85.82%
Tax -3,076 -1,754 -681 -4,592 -7,455 -6,653 -10,843 -56.79%
NP 381 -631 251 84,948 83,843 82,921 54,132 -96.31%
-
NP to SH 249 -701 283 85,056 83,746 82,823 54,132 -97.22%
-
Tax Rate 88.98% 156.19% 73.07% 5.13% 8.17% 7.43% 16.69% -
Total Cost 178,730 115,497 55,578 152,457 90,309 33,420 1,943 1932.14%
-
Net Worth 269,884 263,301 273,566 260,802 273,837 290,467 313,284 -9.45%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 269,884 263,301 273,566 260,802 273,837 290,467 313,284 -9.45%
NOSH 311,250 304,782 314,444 301,088 300,919 301,065 301,235 2.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.21% -0.55% 0.45% 35.78% 48.14% 71.27% 96.53% -
ROE 0.09% -0.27% 0.10% 32.61% 30.58% 28.51% 17.28% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 57.55 37.69 17.75 78.85 57.87 38.64 18.62 112.03%
EPS 0.08 -0.23 0.09 28.25 27.83 27.51 17.97 -97.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8671 0.8639 0.87 0.8662 0.91 0.9648 1.04 -11.40%
Adjusted Per Share Value based on latest NOSH - 299,342
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.44 22.73 11.05 46.98 34.46 23.02 11.10 116.67%
EPS 0.05 -0.14 0.06 16.83 16.57 16.39 10.71 -97.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.534 0.521 0.5413 0.5161 0.5419 0.5748 0.6199 -9.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.89 1.28 0.81 0.67 0.52 0.40 0.41 -
P/RPS 1.55 3.40 4.56 0.85 0.90 1.04 2.20 -20.80%
P/EPS 1,112.50 -556.52 900.00 2.37 1.87 1.45 2.28 6074.59%
EY 0.09 -0.18 0.11 42.16 53.52 68.78 43.83 -98.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.48 0.93 0.77 0.57 0.41 0.39 90.95%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 27/08/07 31/05/07 28/02/07 22/12/06 30/08/06 31/05/06 -
Price 0.88 0.98 0.91 0.76 0.65 0.49 0.35 -
P/RPS 1.53 2.60 5.13 0.96 1.12 1.27 1.88 -12.82%
P/EPS 1,100.00 -426.09 1,011.11 2.69 2.34 1.78 1.95 6700.88%
EY 0.09 -0.23 0.10 37.17 42.82 56.14 51.34 -98.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.05 0.88 0.71 0.51 0.34 106.50%

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