[EDEN] QoQ Quarter Result on 31-Dec-2003 [#4]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 626.15%
YoY- 142.05%
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 44,643 44,489 43,116 44,310 39,420 35,998 35,792 15.82%
PBT 3,980 3,164 2,660 6,217 306 554 400 360.67%
Tax -1,716 -1,704 -1,178 -2,213 -1,067 -903 -660 88.75%
NP 2,264 1,460 1,482 4,004 -761 -349 -260 -
-
NP to SH 2,264 1,460 1,482 4,004 -761 -349 -260 -
-
Tax Rate 43.12% 53.86% 44.29% 35.60% 348.69% 163.00% 165.00% -
Total Cost 42,379 43,029 41,634 40,306 40,181 36,347 36,052 11.34%
-
Net Worth 223,604 221,807 219,363 207,142 0 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 223,604 221,807 219,363 207,142 0 0 0 -
NOSH 279,506 280,769 274,444 269,016 231,818 230,666 210,909 20.58%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.07% 3.28% 3.44% 9.04% -1.93% -0.97% -0.73% -
ROE 1.01% 0.66% 0.68% 1.93% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.97 15.85 15.71 16.47 17.00 15.61 16.97 -3.95%
EPS 0.81 0.52 0.54 1.50 -0.30 -0.22 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.7993 0.77 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 269,016
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.83 8.80 8.53 8.77 7.80 7.12 7.08 15.81%
EPS 0.45 0.29 0.29 0.79 -0.15 -0.07 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4425 0.4389 0.4341 0.4099 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.74 0.79 1.12 1.39 0.67 0.87 1.55 -
P/RPS 4.63 4.99 7.13 8.44 3.94 5.57 9.13 -36.32%
P/EPS 91.36 151.92 207.41 93.39 -204.10 -575.01 -1,257.34 -
EY 1.09 0.66 0.48 1.07 -0.49 -0.17 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 1.40 1.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 28/05/04 26/02/04 21/11/03 29/08/03 22/05/03 -
Price 0.77 0.76 0.81 1.44 0.75 0.74 0.80 -
P/RPS 4.82 4.80 5.16 8.74 4.41 4.74 4.71 1.54%
P/EPS 95.06 146.15 150.00 96.75 -228.47 -489.09 -648.95 -
EY 1.05 0.68 0.67 1.03 -0.44 -0.20 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.01 1.87 0.00 0.00 0.00 -

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