[EDEN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -76.31%
YoY- -3142.47%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 167,101 105,132 49,728 246,574 188,299 122,491 61,235 95.15%
PBT 3,087 2,068 2,621 -1,726 -4,786 2,320 1,972 34.78%
Tax -3,827 -2,849 -1,516 -12,488 -3,447 -2,548 -1,384 96.88%
NP -740 -781 1,105 -14,214 -8,233 -228 588 -
-
NP to SH -734 -714 1,131 -13,539 -7,679 105 868 -
-
Tax Rate 123.97% 137.77% 57.84% - - 109.83% 70.18% -
Total Cost 167,841 105,913 48,623 260,788 196,532 122,719 60,647 96.99%
-
Net Worth 338,808 335,673 341,593 336,140 342,321 394,134 354,113 -2.89%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 338,808 335,673 341,593 336,140 342,321 394,134 354,113 -2.89%
NOSH 310,833 310,434 314,166 311,241 310,890 350,000 309,999 0.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.44% -0.74% 2.22% -5.76% -4.37% -0.19% 0.96% -
ROE -0.22% -0.21% 0.33% -4.03% -2.24% 0.03% 0.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.76 33.87 15.83 79.22 60.57 35.00 19.75 94.83%
EPS -0.24 -0.23 0.37 -4.35 -2.47 0.03 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.0813 1.0873 1.08 1.1011 1.1261 1.1423 -3.07%
Adjusted Per Share Value based on latest NOSH - 311,500
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.07 20.80 9.84 48.79 37.26 24.24 12.12 95.14%
EPS -0.15 -0.14 0.22 -2.68 -1.52 0.02 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6704 0.6642 0.6759 0.6652 0.6774 0.7799 0.7007 -2.90%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.47 0.50 0.29 0.33 0.37 0.41 0.65 -
P/RPS 0.87 1.48 1.83 0.42 0.61 1.17 3.29 -58.76%
P/EPS -199.03 -217.39 80.56 -7.59 -14.98 1,366.67 232.14 -
EY -0.50 -0.46 1.24 -13.18 -6.68 0.07 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.27 0.31 0.34 0.36 0.57 -17.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 27/05/08 -
Price 0.43 0.49 0.47 0.33 0.31 0.42 0.58 -
P/RPS 0.80 1.45 2.97 0.42 0.51 1.20 2.94 -57.97%
P/EPS -182.10 -213.04 130.56 -7.59 -12.55 1,400.00 207.14 -
EY -0.55 -0.47 0.77 -13.18 -7.97 0.07 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.43 0.31 0.28 0.37 0.51 -16.36%

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