[EDEN] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -87.56%
YoY- -99.48%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 68,058 64,245 59,037 55,829 62,863 57,811 59,866 8.90%
PBT 421 2,334 191 932 -361 1,724 24,599 -93.30%
Tax -524 -1,322 -1,073 -681 2,662 -802 4,190 -
NP -103 1,012 -882 251 2,301 922 28,789 -
-
NP to SH 195 950 -984 283 2,275 881 28,704 -96.38%
-
Tax Rate 124.47% 56.64% 561.78% 73.07% - 46.52% -17.03% -
Total Cost 68,161 63,233 59,919 55,578 60,562 56,889 31,077 68.56%
-
Net Worth 341,600 257,420 257,599 273,566 260,427 250,534 290,594 11.35%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 341,600 257,420 257,599 273,566 260,427 250,534 290,594 11.35%
NOSH 305,000 296,875 298,181 314,444 299,342 275,312 301,196 0.83%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -0.15% 1.58% -1.49% 0.45% 3.66% 1.59% 48.09% -
ROE 0.06% 0.37% -0.38% 0.10% 0.87% 0.35% 9.88% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.31 21.64 19.80 17.75 21.00 21.00 19.88 7.96%
EPS 0.06 0.32 -0.33 0.09 0.76 0.32 9.53 -96.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.8671 0.8639 0.87 0.87 0.91 0.9648 10.42%
Adjusted Per Share Value based on latest NOSH - 314,444
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.47 12.71 11.68 11.05 12.44 11.44 11.85 8.89%
EPS 0.04 0.19 -0.19 0.06 0.45 0.17 5.68 -96.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.676 0.5094 0.5097 0.5413 0.5153 0.4958 0.575 11.35%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.92 0.89 1.28 0.81 0.67 0.52 0.40 -
P/RPS 4.12 4.11 6.46 4.56 3.19 2.48 2.01 61.15%
P/EPS 1,438.97 278.13 -387.88 900.00 88.16 162.50 4.20 4744.52%
EY 0.07 0.36 -0.26 0.11 1.13 0.62 23.83 -97.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.03 1.48 0.93 0.77 0.57 0.41 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 27/08/07 31/05/07 28/02/07 22/12/06 30/08/06 -
Price 0.71 0.88 0.98 0.91 0.76 0.65 0.49 -
P/RPS 3.18 4.07 4.95 5.13 3.62 3.10 2.47 18.29%
P/EPS 1,110.51 275.00 -296.97 1,011.11 100.00 203.13 5.14 3465.50%
EY 0.09 0.36 -0.34 0.10 1.00 0.49 19.45 -97.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.01 1.13 1.05 0.87 0.71 0.51 15.08%

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