[EDEN] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -163.26%
YoY- -165.63%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 57,811 59,866 56,075 61,497 55,564 48,501 48,273 12.76%
PBT 1,724 24,599 64,975 765 1,506 -273 2,300 -17.46%
Tax -802 4,190 -10,843 -1,520 -283 -609 -1,200 -23.53%
NP 922 28,789 54,132 -755 1,223 -882 1,100 -11.09%
-
NP to SH 881 28,704 54,132 -680 1,075 -895 1,100 -13.74%
-
Tax Rate 46.52% -17.03% 16.69% 198.69% 18.79% - 52.17% -
Total Cost 56,889 31,077 1,943 62,252 54,341 49,383 47,173 13.28%
-
Net Worth 250,534 290,594 313,284 257,288 250,833 247,616 250,276 0.06%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 250,534 290,594 313,284 257,288 250,833 247,616 250,276 0.06%
NOSH 275,312 301,196 301,235 306,296 298,611 298,333 297,948 -5.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.59% 48.09% 96.53% -1.23% 2.20% -1.82% 2.28% -
ROE 0.35% 9.88% 17.28% -0.26% 0.43% -0.36% 0.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.00 19.88 18.62 20.08 18.61 16.26 16.20 18.86%
EPS 0.32 9.53 17.97 -0.23 0.36 -0.30 0.39 -12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.9648 1.04 0.84 0.84 0.83 0.84 5.47%
Adjusted Per Share Value based on latest NOSH - 306,296
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.44 11.85 11.10 12.17 11.00 9.60 9.55 12.78%
EPS 0.17 5.68 10.71 -0.13 0.21 -0.18 0.22 -15.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4958 0.575 0.6199 0.5091 0.4963 0.49 0.4952 0.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.52 0.40 0.41 0.31 0.46 0.46 0.56 -
P/RPS 2.48 2.01 2.20 1.54 2.47 2.83 3.46 -19.89%
P/EPS 162.50 4.20 2.28 -139.64 127.78 -153.33 151.68 4.69%
EY 0.62 23.83 43.83 -0.72 0.78 -0.65 0.66 -4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.39 0.37 0.55 0.55 0.67 -10.20%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/12/06 30/08/06 31/05/06 28/02/06 18/11/05 30/08/05 26/05/05 -
Price 0.65 0.49 0.35 0.43 0.38 0.47 0.35 -
P/RPS 3.10 2.47 1.88 2.14 2.04 2.89 2.16 27.20%
P/EPS 203.13 5.14 1.95 -193.69 105.56 -156.67 94.80 66.12%
EY 0.49 19.45 51.34 -0.52 0.95 -0.64 1.05 -39.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.51 0.34 0.51 0.45 0.57 0.42 41.86%

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