[EDEN] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 4.28%
YoY- 32.11%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 51,356 72,951 80,003 84,998 88,305 107,605 106,849 -38.61%
PBT -15,094 -18,971 -18,249 -17,763 -18,215 -23,310 -24,079 -26.73%
Tax -603 -850 780 2,066 10,991 23,310 24,079 -
NP -15,697 -19,821 -17,469 -15,697 -7,224 0 0 -
-
NP to SH -15,697 -19,821 -18,850 -18,432 -19,257 -24,923 -25,999 -28.54%
-
Tax Rate - - - - - - - -
Total Cost 67,053 92,772 97,472 100,695 95,529 107,605 106,849 -26.68%
-
Net Worth -12,000 -9,199 -6,800 -12,372 -3,560 100 1,597 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -12,000 -9,199 -6,800 -12,372 -3,560 100 1,597 -
NOSH 40,000 39,999 40,000 39,910 40,000 40,028 39,941 0.09%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -30.57% -27.17% -21.84% -18.47% -8.18% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -24,905.07% -1,627.34% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 128.39 182.38 200.01 212.97 220.76 268.82 267.52 -38.67%
EPS -39.24 -49.55 -47.13 -46.18 -48.14 -62.26 -65.09 -28.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.30 -0.23 -0.17 -0.31 -0.089 0.0025 0.04 -
Adjusted Per Share Value based on latest NOSH - 39,910
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.16 14.44 15.83 16.82 17.47 21.29 21.14 -38.61%
EPS -3.11 -3.92 -3.73 -3.65 -3.81 -4.93 -5.14 -28.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0237 -0.0182 -0.0135 -0.0245 -0.007 0.0002 0.0032 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.55 0.55 0.56 0.79 0.62 0.58 0.43 -
P/RPS 0.43 0.30 0.28 0.37 0.28 0.22 0.16 93.18%
P/EPS -1.40 -1.11 -1.19 -1.71 -1.29 -0.93 -0.66 65.01%
EY -71.35 -90.10 -84.15 -58.46 -77.65 -107.35 -151.38 -39.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 232.00 10.75 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 31/05/02 28/02/02 29/11/01 24/08/01 24/05/01 -
Price 0.75 0.60 0.62 0.63 0.81 0.65 0.50 -
P/RPS 0.58 0.33 0.31 0.30 0.37 0.24 0.19 110.29%
P/EPS -1.91 -1.21 -1.32 -1.36 -1.68 -1.04 -0.77 83.14%
EY -52.32 -82.59 -76.01 -73.31 -59.44 -95.79 -130.19 -45.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 260.00 12.50 -

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