[EDEN] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 10472.66%
YoY- 4821.09%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 237,405 174,152 116,341 56,075 213,835 152,338 96,774 81.59%
PBT 89,540 91,298 89,574 64,975 4,298 3,533 2,207 1072.77%
Tax -4,592 -7,455 -6,653 -10,843 -3,612 -2,092 -1,989 74.41%
NP 84,948 83,843 82,921 54,132 686 1,441 218 5177.30%
-
NP to SH 85,056 83,746 82,823 54,132 512 1,342 267 4515.68%
-
Tax Rate 5.13% 8.17% 7.43% 16.69% 84.04% 59.21% 90.12% -
Total Cost 152,457 90,309 33,420 1,943 213,149 150,897 96,556 35.48%
-
Net Worth 260,802 273,837 290,467 313,284 179,581 250,506 246,233 3.89%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 260,802 273,837 290,467 313,284 179,581 250,506 246,233 3.89%
NOSH 301,088 300,919 301,065 301,235 304,375 298,222 296,666 0.98%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 35.78% 48.14% 71.27% 96.53% 0.32% 0.95% 0.23% -
ROE 32.61% 30.58% 28.51% 17.28% 0.29% 0.54% 0.11% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 78.85 57.87 38.64 18.62 70.25 51.08 32.62 79.82%
EPS 28.25 27.83 27.51 17.97 0.17 0.45 0.09 4470.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8662 0.91 0.9648 1.04 0.59 0.84 0.83 2.87%
Adjusted Per Share Value based on latest NOSH - 301,235
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 46.98 34.46 23.02 11.10 42.31 30.14 19.15 81.60%
EPS 16.83 16.57 16.39 10.71 0.10 0.27 0.05 4687.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5161 0.5419 0.5748 0.6199 0.3554 0.4957 0.4872 3.90%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.67 0.52 0.40 0.41 0.31 0.46 0.46 -
P/RPS 0.85 0.90 1.04 2.20 0.44 0.90 1.41 -28.57%
P/EPS 2.37 1.87 1.45 2.28 184.29 102.22 511.11 -97.19%
EY 42.16 53.52 68.78 43.83 0.54 0.98 0.20 3407.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.57 0.41 0.39 0.53 0.55 0.55 25.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/12/06 30/08/06 31/05/06 28/02/06 18/11/05 30/08/05 -
Price 0.76 0.65 0.49 0.35 0.43 0.38 0.47 -
P/RPS 0.96 1.12 1.27 1.88 0.61 0.74 1.44 -23.62%
P/EPS 2.69 2.34 1.78 1.95 255.63 84.44 522.22 -96.98%
EY 37.17 42.82 56.14 51.34 0.39 1.18 0.19 3237.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.71 0.51 0.34 0.73 0.45 0.57 33.47%

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