[EDEN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 78.71%
YoY- -99.48%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 188,299 122,491 61,235 244,338 179,111 114,866 55,829 124.40%
PBT -4,786 2,320 1,972 5,014 3,457 1,123 932 -
Tax -3,447 -2,548 -1,384 -4,735 -3,076 -1,754 -681 193.93%
NP -8,233 -228 588 279 381 -631 251 -
-
NP to SH -7,679 105 868 445 249 -701 283 -
-
Tax Rate - 109.83% 70.18% 94.44% 88.98% 156.19% 73.07% -
Total Cost 196,532 122,719 60,647 244,059 178,730 115,497 55,578 131.57%
-
Net Worth 342,321 394,134 354,113 343,466 269,884 263,301 273,566 16.07%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 342,321 394,134 354,113 343,466 269,884 263,301 273,566 16.07%
NOSH 310,890 350,000 309,999 306,666 311,250 304,782 314,444 -0.75%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -4.37% -0.19% 0.96% 0.11% 0.21% -0.55% 0.45% -
ROE -2.24% 0.03% 0.25% 0.13% 0.09% -0.27% 0.10% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 60.57 35.00 19.75 79.68 57.55 37.69 17.75 126.15%
EPS -2.47 0.03 0.28 0.15 0.08 -0.23 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 1.1261 1.1423 1.12 0.8671 0.8639 0.87 16.95%
Adjusted Per Share Value based on latest NOSH - 305,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 37.26 24.24 12.12 48.35 35.44 22.73 11.05 124.36%
EPS -1.52 0.02 0.17 0.09 0.05 -0.14 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6774 0.7799 0.7007 0.6797 0.534 0.521 0.5413 16.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.37 0.41 0.65 0.92 0.89 1.28 0.81 -
P/RPS 0.61 1.17 3.29 1.15 1.55 3.40 4.56 -73.74%
P/EPS -14.98 1,366.67 232.14 634.01 1,112.50 -556.52 900.00 -
EY -6.68 0.07 0.43 0.16 0.09 -0.18 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.57 0.82 1.03 1.48 0.93 -48.77%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 27/05/08 29/02/08 29/11/07 27/08/07 31/05/07 -
Price 0.31 0.42 0.58 0.71 0.88 0.98 0.91 -
P/RPS 0.51 1.20 2.94 0.89 1.53 2.60 5.13 -78.44%
P/EPS -12.55 1,400.00 207.14 489.29 1,100.00 -426.09 1,011.11 -
EY -7.97 0.07 0.48 0.20 0.09 -0.23 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.51 0.63 1.01 1.13 1.05 -58.47%

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