[EDEN] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 98.36%
YoY- 85.33%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 155,471 111,234 71,814 35,792 73,557 33,431 21,595 271.50%
PBT 7,478 1,260 954 400 -15,371 -6,792 -3,877 -
Tax -4,843 -2,630 -1,563 -660 -510 -432 -247 623.19%
NP 2,635 -1,370 -609 -260 -15,881 -7,224 -4,124 -
-
NP to SH 2,635 -1,370 -609 -260 -15,881 -7,224 -4,124 -
-
Tax Rate 64.76% 208.73% 163.84% 165.00% - - - -
Total Cost 152,836 112,604 72,423 36,052 89,438 40,655 25,719 227.01%
-
Net Worth 165,549 0 0 0 25,601 -12,000 -9,199 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 165,549 0 0 0 25,601 -12,000 -9,199 -
NOSH 214,999 242,045 231,142 210,909 40,002 40,000 39,999 205.91%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.69% -1.23% -0.85% -0.73% -21.59% -21.61% -19.10% -
ROE 1.59% 0.00% 0.00% 0.00% -62.03% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 72.31 45.96 31.07 16.97 183.88 83.58 53.99 21.43%
EPS 1.41 -0.62 -0.37 -0.12 -39.70 -18.06 -10.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.00 0.00 0.00 0.64 -0.30 -0.23 -
Adjusted Per Share Value based on latest NOSH - 210,909
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 30.75 22.00 14.20 7.08 14.55 6.61 4.27 271.57%
EPS 0.52 -0.27 -0.12 -0.05 -3.14 -1.43 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3274 0.00 0.00 0.00 0.0506 -0.0237 -0.0182 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.39 0.67 0.87 1.55 0.85 0.55 0.55 -
P/RPS 1.92 1.46 2.80 9.13 0.46 0.66 1.02 52.27%
P/EPS 113.42 -118.37 -330.20 -1,257.34 -2.14 -3.05 -5.33 -
EY 0.88 -0.84 -0.30 -0.08 -46.71 -32.84 -18.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.00 0.00 0.00 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 29/08/03 22/05/03 28/02/03 26/11/02 28/08/02 -
Price 1.44 0.75 0.74 0.80 1.40 0.75 0.60 -
P/RPS 1.99 1.63 2.38 4.71 0.76 0.90 1.11 47.42%
P/EPS 117.50 -132.51 -280.86 -648.95 -3.53 -4.15 -5.82 -
EY 0.85 -0.75 -0.36 -0.15 -28.36 -24.08 -17.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.00 0.00 0.00 2.19 0.00 0.00 -

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