[EDEN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -43.76%
YoY- 670.0%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 179,011 131,912 87,605 43,116 155,471 111,234 71,814 83.33%
PBT 10,831 9,804 5,824 2,660 7,478 1,260 954 401.43%
Tax -5,881 -4,598 -2,882 -1,178 -4,843 -2,630 -1,563 140.94%
NP 4,950 5,206 2,942 1,482 2,635 -1,370 -609 -
-
NP to SH 4,950 5,206 2,942 1,482 2,635 -1,370 -609 -
-
Tax Rate 54.30% 46.90% 49.48% 44.29% 64.76% 208.73% 163.84% -
Total Cost 174,061 126,706 84,663 41,634 152,836 112,604 72,423 78.94%
-
Net Worth 226,525 222,716 219,262 219,363 165,549 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 226,525 222,716 219,262 219,363 165,549 0 0 -
NOSH 279,661 278,395 277,547 274,444 214,999 242,045 231,142 13.47%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.77% 3.95% 3.36% 3.44% 1.69% -1.23% -0.85% -
ROE 2.19% 2.34% 1.34% 0.68% 1.59% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 64.01 47.38 31.56 15.71 72.31 45.96 31.07 61.55%
EPS 1.77 1.87 1.06 0.54 1.41 -0.62 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.79 0.7993 0.77 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 274,444
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 35.40 26.09 17.33 8.53 30.75 22.00 14.20 83.34%
EPS 0.98 1.03 0.58 0.29 0.52 -0.27 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.448 0.4405 0.4336 0.4338 0.3274 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.75 0.74 0.79 1.12 1.39 0.67 0.87 -
P/RPS 1.17 1.56 2.50 7.13 1.92 1.46 2.80 -43.95%
P/EPS 42.37 39.57 74.53 207.41 113.42 -118.37 -330.20 -
EY 2.36 2.53 1.34 0.48 0.88 -0.84 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.00 1.40 1.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 28/05/04 26/02/04 21/11/03 29/08/03 -
Price 0.70 0.77 0.76 0.81 1.44 0.75 0.74 -
P/RPS 1.09 1.63 2.41 5.16 1.99 1.63 2.38 -40.44%
P/EPS 39.55 41.18 71.70 150.00 117.50 -132.51 -280.86 -
EY 2.53 2.43 1.39 0.67 0.85 -0.75 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 0.96 1.01 1.87 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