[EDEN] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 48.91%
YoY- 183.6%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 189,710 185,698 180,541 176,378 171,335 162,844 155,520 14.17%
PBT 6,511 9,948 10,308 16,021 12,347 9,737 7,477 -8.81%
Tax -5,035 -6,130 -6,108 -6,811 -6,162 -5,361 -4,843 2.62%
NP 1,476 3,818 4,200 9,210 6,185 4,376 2,634 -32.05%
-
NP to SH 1,463 3,818 4,200 9,210 6,185 4,376 2,634 -32.45%
-
Tax Rate 77.33% 61.62% 59.25% 42.51% 49.91% 55.06% 64.77% -
Total Cost 188,234 181,880 176,341 167,168 165,150 158,468 152,886 14.88%
-
Net Worth 247,616 250,276 230,399 223,604 221,807 219,363 207,142 12.64%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 247,616 250,276 230,399 223,604 221,807 219,363 207,142 12.64%
NOSH 298,333 297,948 284,444 279,506 280,769 274,444 269,016 7.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.78% 2.06% 2.33% 5.22% 3.61% 2.69% 1.69% -
ROE 0.59% 1.53% 1.82% 4.12% 2.79% 1.99% 1.27% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 63.59 62.33 63.47 63.10 61.02 59.34 57.81 6.56%
EPS 0.49 1.28 1.48 3.30 2.20 1.59 0.98 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.81 0.80 0.79 0.7993 0.77 5.13%
Adjusted Per Share Value based on latest NOSH - 279,506
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 37.52 36.73 35.71 34.88 33.88 32.21 30.76 14.17%
EPS 0.29 0.76 0.83 1.82 1.22 0.87 0.52 -32.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4897 0.495 0.4557 0.4422 0.4387 0.4338 0.4097 12.63%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.46 0.56 0.75 0.74 0.79 1.12 1.39 -
P/RPS 0.72 0.90 1.18 1.17 1.29 1.89 2.40 -55.21%
P/EPS 93.80 43.70 50.79 22.46 35.86 70.24 141.96 -24.15%
EY 1.07 2.29 1.97 4.45 2.79 1.42 0.70 32.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.93 0.93 1.00 1.40 1.81 -54.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 26/05/05 28/02/05 30/11/04 30/08/04 28/05/04 26/02/04 -
Price 0.47 0.35 0.70 0.77 0.76 0.81 1.44 -
P/RPS 0.74 0.56 1.10 1.22 1.25 1.37 2.49 -55.49%
P/EPS 95.84 27.31 47.41 23.37 34.50 50.80 147.07 -24.85%
EY 1.04 3.66 2.11 4.28 2.90 1.97 0.68 32.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 0.86 0.96 0.96 1.01 1.87 -54.74%

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