[EDEN] QoQ TTM Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -7.48%
YoY- 8.47%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 151,336 123,752 97,869 73,557 51,356 72,951 80,003 52.89%
PBT -6,713 -9,934 -12,698 -14,765 -15,094 -18,971 -18,249 -48.62%
Tax -4,304 -3,422 -2,661 -2,106 -603 -850 780 -
NP -11,017 -13,356 -15,359 -16,871 -15,697 -19,821 -17,469 -26.43%
-
NP to SH -11,017 -13,356 -15,359 -16,871 -15,697 -19,821 -18,850 -30.07%
-
Tax Rate - - - - - - - -
Total Cost 162,353 137,108 113,228 90,428 67,053 92,772 97,472 40.47%
-
Net Worth 0 0 0 25,602 -12,000 -9,199 -6,800 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 0 0 0 25,602 -12,000 -9,199 -6,800 -
NOSH 231,818 230,666 210,909 40,004 40,000 39,999 40,000 222.30%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -7.28% -10.79% -15.69% -22.94% -30.57% -27.17% -21.84% -
ROE 0.00% 0.00% 0.00% -65.90% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 65.28 53.65 46.40 183.87 128.39 182.38 200.01 -52.56%
EPS -4.75 -5.79 -7.28 -42.17 -39.24 -49.55 -47.13 -78.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.64 -0.30 -0.23 -0.17 -
Adjusted Per Share Value based on latest NOSH - 40,004
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 29.95 24.49 19.37 14.56 10.16 14.44 15.83 52.91%
EPS -2.18 -2.64 -3.04 -3.34 -3.11 -3.92 -3.73 -30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.0507 -0.0237 -0.0182 -0.0135 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.67 0.87 1.55 0.85 0.55 0.55 0.56 -
P/RPS 1.03 1.62 3.34 0.46 0.43 0.30 0.28 138.10%
P/EPS -14.10 -15.03 -21.28 -2.02 -1.40 -1.11 -1.19 418.95%
EY -7.09 -6.66 -4.70 -49.62 -71.35 -90.10 -84.15 -80.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 22/05/03 28/02/03 26/11/02 28/08/02 31/05/02 -
Price 0.75 0.74 0.80 1.40 0.75 0.60 0.62 -
P/RPS 1.15 1.38 1.72 0.76 0.58 0.33 0.31 139.44%
P/EPS -15.78 -12.78 -10.99 -3.32 -1.91 -1.21 -1.32 422.03%
EY -6.34 -7.82 -9.10 -30.12 -52.32 -82.59 -76.01 -80.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -

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