[EDEN] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -62.99%
YoY- 670.0%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 47,099 44,643 44,489 43,116 44,310 39,420 35,998 19.52%
PBT 1,027 3,980 3,164 2,660 6,217 306 554 50.62%
Tax -1,283 -1,716 -1,704 -1,178 -2,213 -1,067 -903 26.24%
NP -256 2,264 1,460 1,482 4,004 -761 -349 -18.58%
-
NP to SH -256 2,264 1,460 1,482 4,004 -761 -349 -18.58%
-
Tax Rate 124.93% 43.12% 53.86% 44.29% 35.60% 348.69% 163.00% -
Total Cost 47,355 42,379 43,029 41,634 40,306 40,181 36,347 19.19%
-
Net Worth 230,399 223,604 221,807 219,363 207,142 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 230,399 223,604 221,807 219,363 207,142 0 0 -
NOSH 284,444 279,506 280,769 274,444 269,016 231,818 230,666 14.92%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.54% 5.07% 3.28% 3.44% 9.04% -1.93% -0.97% -
ROE -0.11% 1.01% 0.66% 0.68% 1.93% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.56 15.97 15.85 15.71 16.47 17.00 15.61 3.99%
EPS -0.09 0.81 0.52 0.54 1.50 -0.30 -0.22 -44.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.79 0.7993 0.77 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 274,444
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.32 8.83 8.80 8.53 8.77 7.80 7.12 19.56%
EPS -0.05 0.45 0.29 0.29 0.79 -0.15 -0.07 -20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4559 0.4425 0.4389 0.4341 0.4099 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.75 0.74 0.79 1.12 1.39 0.67 0.87 -
P/RPS 4.53 4.63 4.99 7.13 8.44 3.94 5.57 -12.81%
P/EPS -833.33 91.36 151.92 207.41 93.39 -204.10 -575.01 27.92%
EY -0.12 1.09 0.66 0.48 1.07 -0.49 -0.17 -20.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.00 1.40 1.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 28/05/04 26/02/04 21/11/03 29/08/03 -
Price 0.70 0.77 0.76 0.81 1.44 0.75 0.74 -
P/RPS 4.23 4.82 4.80 5.16 8.74 4.41 4.74 -7.27%
P/EPS -777.78 95.06 146.15 150.00 96.75 -228.47 -489.09 36.05%
EY -0.13 1.05 0.68 0.67 1.03 -0.44 -0.20 -24.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 0.96 1.01 1.87 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