[EDEN] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 17.51%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 171,335 162,844 155,520 151,336 123,752 97,869 73,557 75.80%
PBT 12,347 9,737 7,477 -6,713 -9,934 -12,698 -14,765 -
Tax -6,162 -5,361 -4,843 -4,304 -3,422 -2,661 -2,106 104.70%
NP 6,185 4,376 2,634 -11,017 -13,356 -15,359 -16,871 -
-
NP to SH 6,185 4,376 2,634 -11,017 -13,356 -15,359 -16,871 -
-
Tax Rate 49.91% 55.06% 64.77% - - - - -
Total Cost 165,150 158,468 152,886 162,353 137,108 113,228 90,428 49.46%
-
Net Worth 221,807 219,363 207,142 0 0 0 25,602 322.38%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 221,807 219,363 207,142 0 0 0 25,602 322.38%
NOSH 280,769 274,444 269,016 231,818 230,666 210,909 40,004 267.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.61% 2.69% 1.69% -7.28% -10.79% -15.69% -22.94% -
ROE 2.79% 1.99% 1.27% 0.00% 0.00% 0.00% -65.90% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 61.02 59.34 57.81 65.28 53.65 46.40 183.87 -52.09%
EPS 2.20 1.59 0.98 -4.75 -5.79 -7.28 -42.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.7993 0.77 0.00 0.00 0.00 0.64 15.08%
Adjusted Per Share Value based on latest NOSH - 231,818
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 33.90 32.22 30.77 29.95 24.49 19.37 14.56 75.75%
EPS 1.22 0.87 0.52 -2.18 -2.64 -3.04 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4389 0.4341 0.4099 0.00 0.00 0.00 0.0507 322.15%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.79 1.12 1.39 0.67 0.87 1.55 0.85 -
P/RPS 1.29 1.89 2.40 1.03 1.62 3.34 0.46 98.98%
P/EPS 35.86 70.24 141.96 -14.10 -15.03 -21.28 -2.02 -
EY 2.79 1.42 0.70 -7.09 -6.66 -4.70 -49.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.40 1.81 0.00 0.00 0.00 1.33 -17.32%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 26/02/04 21/11/03 29/08/03 22/05/03 28/02/03 -
Price 0.76 0.81 1.44 0.75 0.74 0.80 1.40 -
P/RPS 1.25 1.37 2.49 1.15 1.38 1.72 0.76 39.37%
P/EPS 34.50 50.80 147.07 -15.78 -12.78 -10.99 -3.32 -
EY 2.90 1.97 0.68 -6.34 -7.82 -9.10 -30.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.01 1.87 0.00 0.00 0.00 2.19 -42.32%

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