[EDEN] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -61.68%
YoY- -76.35%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 221,637 213,835 200,811 189,710 185,698 180,541 176,378 16.46%
PBT 66,973 4,298 4,037 6,511 9,948 10,308 16,021 159.72%
Tax -13,255 -3,612 -3,602 -5,035 -6,130 -6,108 -6,811 55.93%
NP 53,718 686 435 1,476 3,818 4,200 9,210 224.36%
-
NP to SH 53,619 600 274 1,463 3,818 4,200 9,210 223.97%
-
Tax Rate 19.79% 84.04% 89.22% 77.33% 61.62% 59.25% 42.51% -
Total Cost 167,919 213,149 200,376 188,234 181,880 176,341 167,168 0.29%
-
Net Worth 313,284 257,288 250,833 247,616 250,276 230,399 223,604 25.23%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 313,284 257,288 250,833 247,616 250,276 230,399 223,604 25.23%
NOSH 301,235 306,296 298,611 298,333 297,948 284,444 279,506 5.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 24.24% 0.32% 0.22% 0.78% 2.06% 2.33% 5.22% -
ROE 17.12% 0.23% 0.11% 0.59% 1.53% 1.82% 4.12% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 73.58 69.81 67.25 63.59 62.33 63.47 63.10 10.79%
EPS 17.80 0.20 0.09 0.49 1.28 1.48 3.30 207.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.84 0.84 0.83 0.84 0.81 0.80 19.13%
Adjusted Per Share Value based on latest NOSH - 298,333
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 43.86 42.31 39.74 37.54 36.75 35.73 34.90 16.47%
EPS 10.61 0.12 0.05 0.29 0.76 0.83 1.82 224.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6199 0.5091 0.4963 0.49 0.4952 0.4559 0.4425 25.22%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.41 0.31 0.46 0.46 0.56 0.75 0.74 -
P/RPS 0.56 0.44 0.68 0.72 0.90 1.18 1.17 -38.83%
P/EPS 2.30 158.25 501.32 93.80 43.70 50.79 22.46 -78.14%
EY 43.41 0.63 0.20 1.07 2.29 1.97 4.45 357.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.55 0.55 0.67 0.93 0.93 -44.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 18/11/05 30/08/05 26/05/05 28/02/05 30/11/04 -
Price 0.35 0.43 0.38 0.47 0.35 0.70 0.77 -
P/RPS 0.48 0.62 0.57 0.74 0.56 1.10 1.22 -46.33%
P/EPS 1.97 219.51 414.13 95.84 27.31 47.41 23.37 -80.80%
EY 50.86 0.46 0.24 1.04 3.66 2.11 4.28 421.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.45 0.57 0.42 0.86 0.96 -49.97%

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