[EDEN] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 118.98%
YoY- -85.71%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 235,249 233,002 221,637 213,835 200,811 189,710 185,698 17.06%
PBT 92,063 91,845 66,973 4,298 4,037 6,511 9,948 340.19%
Tax -8,975 -8,456 -13,255 -3,612 -3,602 -5,035 -6,130 28.90%
NP 83,088 83,389 53,718 686 435 1,476 3,818 678.01%
-
NP to SH 83,024 83,218 53,619 600 274 1,463 3,818 677.61%
-
Tax Rate 9.75% 9.21% 19.79% 84.04% 89.22% 77.33% 61.62% -
Total Cost 152,161 149,613 167,919 213,149 200,376 188,234 181,880 -11.20%
-
Net Worth 0 290,594 313,284 257,288 250,833 247,616 250,276 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 0 290,594 313,284 257,288 250,833 247,616 250,276 -
NOSH 275,312 301,196 301,235 306,296 298,611 298,333 297,948 -5.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 35.32% 35.79% 24.24% 0.32% 0.22% 0.78% 2.06% -
ROE 0.00% 28.64% 17.12% 0.23% 0.11% 0.59% 1.53% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 85.45 77.36 73.58 69.81 67.25 63.59 62.33 23.38%
EPS 30.16 27.63 17.80 0.20 0.09 0.49 1.28 720.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.9648 1.04 0.84 0.84 0.83 0.84 -
Adjusted Per Share Value based on latest NOSH - 306,296
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 46.55 46.11 43.86 42.31 39.74 37.54 36.75 17.05%
EPS 16.43 16.47 10.61 0.12 0.05 0.29 0.76 674.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.575 0.6199 0.5091 0.4963 0.49 0.4952 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.52 0.40 0.41 0.31 0.46 0.46 0.56 -
P/RPS 0.61 0.52 0.56 0.44 0.68 0.72 0.90 -22.82%
P/EPS 1.72 1.45 2.30 158.25 501.32 93.80 43.70 -88.40%
EY 57.99 69.07 43.41 0.63 0.20 1.07 2.29 760.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.41 0.39 0.37 0.55 0.55 0.67 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/12/06 30/08/06 31/05/06 28/02/06 18/11/05 30/08/05 26/05/05 -
Price 0.65 0.49 0.35 0.43 0.38 0.47 0.35 -
P/RPS 0.76 0.63 0.48 0.62 0.57 0.74 0.56 22.55%
P/EPS 2.16 1.77 1.97 219.51 414.13 95.84 27.31 -81.54%
EY 46.39 56.39 50.86 0.46 0.24 1.04 3.66 442.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.34 0.51 0.45 0.57 0.42 -

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