[EDEN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -99.67%
YoY- -99.48%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 244,338 179,111 114,866 55,829 237,405 174,152 116,341 63.77%
PBT 5,014 3,457 1,123 932 89,540 91,298 89,574 -85.28%
Tax -4,735 -3,076 -1,754 -681 -4,592 -7,455 -6,653 -20.23%
NP 279 381 -631 251 84,948 83,843 82,921 -97.73%
-
NP to SH 445 249 -701 283 85,056 83,746 82,823 -96.90%
-
Tax Rate 94.44% 88.98% 156.19% 73.07% 5.13% 8.17% 7.43% -
Total Cost 244,059 178,730 115,497 55,578 152,457 90,309 33,420 275.04%
-
Net Worth 343,466 269,884 263,301 273,566 260,802 273,837 290,467 11.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 343,466 269,884 263,301 273,566 260,802 273,837 290,467 11.78%
NOSH 306,666 311,250 304,782 314,444 301,088 300,919 301,065 1.23%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.11% 0.21% -0.55% 0.45% 35.78% 48.14% 71.27% -
ROE 0.13% 0.09% -0.27% 0.10% 32.61% 30.58% 28.51% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 79.68 57.55 37.69 17.75 78.85 57.87 38.64 61.79%
EPS 0.15 0.08 -0.23 0.09 28.25 27.83 27.51 -96.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.8671 0.8639 0.87 0.8662 0.91 0.9648 10.42%
Adjusted Per Share Value based on latest NOSH - 314,444
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.35 35.44 22.73 11.05 46.98 34.46 23.02 63.78%
EPS 0.09 0.05 -0.14 0.06 16.83 16.57 16.39 -96.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6797 0.534 0.521 0.5413 0.5161 0.5419 0.5748 11.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.92 0.89 1.28 0.81 0.67 0.52 0.40 -
P/RPS 1.15 1.55 3.40 4.56 0.85 0.90 1.04 6.91%
P/EPS 634.01 1,112.50 -556.52 900.00 2.37 1.87 1.45 5597.38%
EY 0.16 0.09 -0.18 0.11 42.16 53.52 68.78 -98.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.03 1.48 0.93 0.77 0.57 0.41 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 27/08/07 31/05/07 28/02/07 22/12/06 30/08/06 -
Price 0.71 0.88 0.98 0.91 0.76 0.65 0.49 -
P/RPS 0.89 1.53 2.60 5.13 0.96 1.12 1.27 -21.05%
P/EPS 489.29 1,100.00 -426.09 1,011.11 2.69 2.34 1.78 4084.60%
EY 0.20 0.09 -0.23 0.10 37.17 42.82 56.14 -97.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.01 1.13 1.05 0.88 0.71 0.51 15.08%

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