[EDEN] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 529.69%
YoY- -25.78%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 61,497 55,564 48,501 48,273 47,099 44,643 44,489 24.01%
PBT 765 1,506 -273 2,300 1,027 3,980 3,164 -61.08%
Tax -1,520 -283 -609 -1,200 -1,283 -1,716 -1,704 -7.31%
NP -755 1,223 -882 1,100 -256 2,264 1,460 -
-
NP to SH -680 1,075 -895 1,100 -256 2,264 1,460 -
-
Tax Rate 198.69% 18.79% - 52.17% 124.93% 43.12% 53.86% -
Total Cost 62,252 54,341 49,383 47,173 47,355 42,379 43,029 27.83%
-
Net Worth 257,288 250,833 247,616 250,276 230,399 223,604 221,807 10.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 257,288 250,833 247,616 250,276 230,399 223,604 221,807 10.36%
NOSH 306,296 298,611 298,333 297,948 284,444 279,506 280,769 5.95%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -1.23% 2.20% -1.82% 2.28% -0.54% 5.07% 3.28% -
ROE -0.26% 0.43% -0.36% 0.44% -0.11% 1.01% 0.66% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.08 18.61 16.26 16.20 16.56 15.97 15.85 17.03%
EPS -0.23 0.36 -0.30 0.39 -0.09 0.81 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.83 0.84 0.81 0.80 0.79 4.16%
Adjusted Per Share Value based on latest NOSH - 297,948
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.16 10.99 9.59 9.55 9.31 8.83 8.80 23.98%
EPS -0.13 0.21 -0.18 0.22 -0.05 0.45 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5088 0.4961 0.4897 0.495 0.4557 0.4422 0.4387 10.35%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.31 0.46 0.46 0.56 0.75 0.74 0.79 -
P/RPS 1.54 2.47 2.83 3.46 4.53 4.63 4.99 -54.23%
P/EPS -139.64 127.78 -153.33 151.68 -833.33 91.36 151.92 -
EY -0.72 0.78 -0.65 0.66 -0.12 1.09 0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.55 0.55 0.67 0.93 0.93 1.00 -48.36%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 18/11/05 30/08/05 26/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.43 0.38 0.47 0.35 0.70 0.77 0.76 -
P/RPS 2.14 2.04 2.89 2.16 4.23 4.82 4.80 -41.55%
P/EPS -193.69 105.56 -156.67 94.80 -777.78 95.06 146.15 -
EY -0.52 0.95 -0.64 1.05 -0.13 1.05 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.57 0.42 0.86 0.96 0.96 -34.33%

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