[EDEN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 95.06%
YoY- 206.71%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 246,574 188,299 122,491 61,235 244,338 179,111 114,866 66.02%
PBT -1,726 -4,786 2,320 1,972 5,014 3,457 1,123 -
Tax -12,488 -3,447 -2,548 -1,384 -4,735 -3,076 -1,754 267.89%
NP -14,214 -8,233 -228 588 279 381 -631 690.11%
-
NP to SH -13,539 -7,679 105 868 445 249 -701 613.42%
-
Tax Rate - - 109.83% 70.18% 94.44% 88.98% 156.19% -
Total Cost 260,788 196,532 122,719 60,647 244,059 178,730 115,497 71.68%
-
Net Worth 336,140 342,321 394,134 354,113 343,466 269,884 263,301 17.59%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 336,140 342,321 394,134 354,113 343,466 269,884 263,301 17.59%
NOSH 311,241 310,890 350,000 309,999 306,666 311,250 304,782 1.40%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.76% -4.37% -0.19% 0.96% 0.11% 0.21% -0.55% -
ROE -4.03% -2.24% 0.03% 0.25% 0.13% 0.09% -0.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 79.22 60.57 35.00 19.75 79.68 57.55 37.69 63.71%
EPS -4.35 -2.47 0.03 0.28 0.15 0.08 -0.23 603.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.1011 1.1261 1.1423 1.12 0.8671 0.8639 15.97%
Adjusted Per Share Value based on latest NOSH - 309,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 48.79 37.26 24.24 12.12 48.35 35.44 22.73 66.01%
EPS -2.68 -1.52 0.02 0.17 0.09 0.05 -0.14 609.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6652 0.6774 0.7799 0.7007 0.6797 0.534 0.521 17.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.37 0.41 0.65 0.92 0.89 1.28 -
P/RPS 0.42 0.61 1.17 3.29 1.15 1.55 3.40 -75.03%
P/EPS -7.59 -14.98 1,366.67 232.14 634.01 1,112.50 -556.52 -94.21%
EY -13.18 -6.68 0.07 0.43 0.16 0.09 -0.18 1627.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.36 0.57 0.82 1.03 1.48 -64.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 27/05/08 29/02/08 29/11/07 27/08/07 -
Price 0.33 0.31 0.42 0.58 0.71 0.88 0.98 -
P/RPS 0.42 0.51 1.20 2.94 0.89 1.53 2.60 -70.17%
P/EPS -7.59 -12.55 1,400.00 207.14 489.29 1,100.00 -426.09 -93.09%
EY -13.18 -7.97 0.07 0.48 0.20 0.09 -0.23 1368.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.37 0.51 0.63 1.01 1.13 -57.61%

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