[EDEN] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -111.31%
YoY- -106.39%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 55,564 48,501 48,273 47,099 44,643 44,489 43,116 18.40%
PBT 1,506 -273 2,300 1,027 3,980 3,164 2,660 -31.53%
Tax -283 -609 -1,200 -1,283 -1,716 -1,704 -1,178 -61.32%
NP 1,223 -882 1,100 -256 2,264 1,460 1,482 -12.00%
-
NP to SH 1,075 -895 1,100 -256 2,264 1,460 1,482 -19.25%
-
Tax Rate 18.79% - 52.17% 124.93% 43.12% 53.86% 44.29% -
Total Cost 54,341 49,383 47,173 47,355 42,379 43,029 41,634 19.41%
-
Net Worth 250,833 247,616 250,276 230,399 223,604 221,807 219,363 9.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 250,833 247,616 250,276 230,399 223,604 221,807 219,363 9.33%
NOSH 298,611 298,333 297,948 284,444 279,506 280,769 274,444 5.78%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.20% -1.82% 2.28% -0.54% 5.07% 3.28% 3.44% -
ROE 0.43% -0.36% 0.44% -0.11% 1.01% 0.66% 0.68% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.61 16.26 16.20 16.56 15.97 15.85 15.71 11.94%
EPS 0.36 -0.30 0.39 -0.09 0.81 0.52 0.54 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.84 0.81 0.80 0.79 0.7993 3.36%
Adjusted Per Share Value based on latest NOSH - 284,444
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.99 9.59 9.55 9.31 8.83 8.80 8.53 18.38%
EPS 0.21 -0.18 0.22 -0.05 0.45 0.29 0.29 -19.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4961 0.4897 0.495 0.4557 0.4422 0.4387 0.4338 9.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.46 0.46 0.56 0.75 0.74 0.79 1.12 -
P/RPS 2.47 2.83 3.46 4.53 4.63 4.99 7.13 -50.64%
P/EPS 127.78 -153.33 151.68 -833.33 91.36 151.92 207.41 -27.57%
EY 0.78 -0.65 0.66 -0.12 1.09 0.66 0.48 38.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.67 0.93 0.93 1.00 1.40 -46.32%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 30/08/05 26/05/05 28/02/05 30/11/04 30/08/04 28/05/04 -
Price 0.38 0.47 0.35 0.70 0.77 0.76 0.81 -
P/RPS 2.04 2.89 2.16 4.23 4.82 4.80 5.16 -46.10%
P/EPS 105.56 -156.67 94.80 -777.78 95.06 146.15 150.00 -20.86%
EY 0.95 -0.64 1.05 -0.13 1.05 0.68 0.67 26.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.42 0.86 0.96 0.96 1.01 -41.63%

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