[EDEN] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 196.54%
YoY- 7.83%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 61,256 61,235 68,058 64,245 59,037 55,829 62,863 -1.71%
PBT 346 1,972 421 2,334 191 932 -361 -
Tax -1,164 -1,384 -524 -1,322 -1,073 -681 2,662 -
NP -818 588 -103 1,012 -882 251 2,301 -
-
NP to SH -764 868 195 950 -984 283 2,275 -
-
Tax Rate 336.42% 70.18% 124.47% 56.64% 561.78% 73.07% - -
Total Cost 62,074 60,647 68,161 63,233 59,919 55,578 60,562 1.65%
-
Net Worth 344,136 354,113 341,600 257,420 257,599 273,566 260,427 20.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 344,136 354,113 341,600 257,420 257,599 273,566 260,427 20.43%
NOSH 305,600 309,999 305,000 296,875 298,181 314,444 299,342 1.39%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -1.34% 0.96% -0.15% 1.58% -1.49% 0.45% 3.66% -
ROE -0.22% 0.25% 0.06% 0.37% -0.38% 0.10% 0.87% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.04 19.75 22.31 21.64 19.80 17.75 21.00 -3.07%
EPS -0.25 0.28 0.06 0.32 -0.33 0.09 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1261 1.1423 1.12 0.8671 0.8639 0.87 0.87 18.78%
Adjusted Per Share Value based on latest NOSH - 296,875
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.11 12.11 13.46 12.71 11.68 11.04 12.43 -1.72%
EPS -0.15 0.17 0.04 0.19 -0.19 0.06 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6806 0.7003 0.6756 0.5091 0.5095 0.541 0.515 20.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.41 0.65 0.92 0.89 1.28 0.81 0.67 -
P/RPS 2.05 3.29 4.12 4.11 6.46 4.56 3.19 -25.55%
P/EPS -164.00 232.14 1,438.97 278.13 -387.88 900.00 88.16 -
EY -0.61 0.43 0.07 0.36 -0.26 0.11 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.57 0.82 1.03 1.48 0.93 0.77 -39.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 29/02/08 29/11/07 27/08/07 31/05/07 28/02/07 -
Price 0.42 0.58 0.71 0.88 0.98 0.91 0.76 -
P/RPS 2.10 2.94 3.18 4.07 4.95 5.13 3.62 -30.46%
P/EPS -168.00 207.14 1,110.51 275.00 -296.97 1,011.11 100.00 -
EY -0.60 0.48 0.09 0.36 -0.34 0.10 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.63 1.01 1.13 1.05 0.87 -43.47%

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