[EDEN] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 220.11%
YoY- -52.52%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 59,866 56,075 61,497 55,564 48,501 48,273 47,099 17.39%
PBT 24,599 64,975 765 1,506 -273 2,300 1,027 735.77%
Tax 4,190 -10,843 -1,520 -283 -609 -1,200 -1,283 -
NP 28,789 54,132 -755 1,223 -882 1,100 -256 -
-
NP to SH 28,704 54,132 -680 1,075 -895 1,100 -256 -
-
Tax Rate -17.03% 16.69% 198.69% 18.79% - 52.17% 124.93% -
Total Cost 31,077 1,943 62,252 54,341 49,383 47,173 47,355 -24.54%
-
Net Worth 290,594 313,284 257,288 250,833 247,616 250,276 230,399 16.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 290,594 313,284 257,288 250,833 247,616 250,276 230,399 16.78%
NOSH 301,196 301,235 306,296 298,611 298,333 297,948 284,444 3.89%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 48.09% 96.53% -1.23% 2.20% -1.82% 2.28% -0.54% -
ROE 9.88% 17.28% -0.26% 0.43% -0.36% 0.44% -0.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.88 18.62 20.08 18.61 16.26 16.20 16.56 12.99%
EPS 9.53 17.97 -0.23 0.36 -0.30 0.39 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9648 1.04 0.84 0.84 0.83 0.84 0.81 12.40%
Adjusted Per Share Value based on latest NOSH - 298,611
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.85 11.10 12.17 11.00 9.60 9.55 9.32 17.41%
EPS 5.68 10.71 -0.13 0.21 -0.18 0.22 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.575 0.6199 0.5091 0.4963 0.49 0.4952 0.4559 16.78%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.40 0.41 0.31 0.46 0.46 0.56 0.75 -
P/RPS 2.01 2.20 1.54 2.47 2.83 3.46 4.53 -41.91%
P/EPS 4.20 2.28 -139.64 127.78 -153.33 151.68 -833.33 -
EY 23.83 43.83 -0.72 0.78 -0.65 0.66 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.37 0.55 0.55 0.67 0.93 -42.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 18/11/05 30/08/05 26/05/05 28/02/05 -
Price 0.49 0.35 0.43 0.38 0.47 0.35 0.70 -
P/RPS 2.47 1.88 2.14 2.04 2.89 2.16 4.23 -30.20%
P/EPS 5.14 1.95 -193.69 105.56 -156.67 94.80 -777.78 -
EY 19.45 51.34 -0.52 0.95 -0.64 1.05 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.51 0.45 0.57 0.42 0.86 -29.48%

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