[EDEN] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8060.59%
YoY- 4821.09%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 62,863 57,811 59,866 56,075 61,497 55,564 48,501 18.82%
PBT -361 1,724 24,599 64,975 765 1,506 -273 20.41%
Tax 2,662 -802 4,190 -10,843 -1,520 -283 -609 -
NP 2,301 922 28,789 54,132 -755 1,223 -882 -
-
NP to SH 2,275 881 28,704 54,132 -680 1,075 -895 -
-
Tax Rate - 46.52% -17.03% 16.69% 198.69% 18.79% - -
Total Cost 60,562 56,889 31,077 1,943 62,252 54,341 49,383 14.53%
-
Net Worth 260,427 250,534 290,594 313,284 257,288 250,833 247,616 3.41%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 260,427 250,534 290,594 313,284 257,288 250,833 247,616 3.41%
NOSH 299,342 275,312 301,196 301,235 306,296 298,611 298,333 0.22%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.66% 1.59% 48.09% 96.53% -1.23% 2.20% -1.82% -
ROE 0.87% 0.35% 9.88% 17.28% -0.26% 0.43% -0.36% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.00 21.00 19.88 18.62 20.08 18.61 16.26 18.53%
EPS 0.76 0.32 9.53 17.97 -0.23 0.36 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.91 0.9648 1.04 0.84 0.84 0.83 3.17%
Adjusted Per Share Value based on latest NOSH - 301,235
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.44 11.44 11.85 11.10 12.17 11.00 9.60 18.80%
EPS 0.45 0.17 5.68 10.71 -0.13 0.21 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5153 0.4958 0.575 0.6199 0.5091 0.4963 0.49 3.40%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.67 0.52 0.40 0.41 0.31 0.46 0.46 -
P/RPS 3.19 2.48 2.01 2.20 1.54 2.47 2.83 8.28%
P/EPS 88.16 162.50 4.20 2.28 -139.64 127.78 -153.33 -
EY 1.13 0.62 23.83 43.83 -0.72 0.78 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.57 0.41 0.39 0.37 0.55 0.55 25.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/12/06 30/08/06 31/05/06 28/02/06 18/11/05 30/08/05 -
Price 0.76 0.65 0.49 0.35 0.43 0.38 0.47 -
P/RPS 3.62 3.10 2.47 1.88 2.14 2.04 2.89 16.15%
P/EPS 100.00 203.13 5.14 1.95 -193.69 105.56 -156.67 -
EY 1.00 0.49 19.45 51.34 -0.52 0.95 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.71 0.51 0.34 0.51 0.45 0.57 32.46%

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