[EDEN] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.56%
YoY- 14229.83%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 241,974 235,540 236,369 236,615 235,249 233,002 221,637 6.02%
PBT 3,096 2,486 26,894 90,937 92,063 91,845 66,973 -87.09%
Tax -414 106 5,369 -4,793 -8,975 -8,456 -13,255 -90.06%
NP 2,682 2,592 32,263 86,144 83,088 83,389 53,718 -86.41%
-
NP to SH 2,524 2,455 32,143 85,979 83,024 83,218 53,619 -86.93%
-
Tax Rate 13.37% -4.26% -19.96% 5.27% 9.75% 9.21% 19.79% -
Total Cost 239,292 232,948 204,106 150,471 152,161 149,613 167,919 26.60%
-
Net Worth 257,420 257,599 273,566 260,427 0 290,594 313,284 -12.26%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 257,420 257,599 273,566 260,427 0 290,594 313,284 -12.26%
NOSH 296,875 298,181 314,444 299,342 275,312 301,196 301,235 -0.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.11% 1.10% 13.65% 36.41% 35.32% 35.79% 24.24% -
ROE 0.98% 0.95% 11.75% 33.01% 0.00% 28.64% 17.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 81.51 78.99 75.17 79.05 85.45 77.36 73.58 7.05%
EPS 0.85 0.82 10.22 28.72 30.16 27.63 17.80 -86.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8671 0.8639 0.87 0.87 0.00 0.9648 1.04 -11.40%
Adjusted Per Share Value based on latest NOSH - 299,342
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 47.86 46.58 46.75 46.80 46.53 46.08 43.83 6.03%
EPS 0.50 0.49 6.36 17.00 16.42 16.46 10.60 -86.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5091 0.5095 0.541 0.515 0.00 0.5747 0.6196 -12.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.89 1.28 0.81 0.67 0.52 0.40 0.41 -
P/RPS 1.09 1.62 1.08 0.85 0.61 0.52 0.56 55.82%
P/EPS 104.68 155.47 7.92 2.33 1.72 1.45 2.30 1171.78%
EY 0.96 0.64 12.62 42.87 57.99 69.07 43.41 -92.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.48 0.93 0.77 0.00 0.41 0.39 90.95%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 27/08/07 31/05/07 28/02/07 22/12/06 30/08/06 31/05/06 -
Price 0.88 0.98 0.91 0.76 0.65 0.49 0.35 -
P/RPS 1.08 1.24 1.21 0.96 0.76 0.63 0.48 71.62%
P/EPS 103.51 119.03 8.90 2.65 2.16 1.77 1.97 1299.47%
EY 0.97 0.84 11.23 37.79 46.39 56.39 50.86 -92.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.05 0.87 0.00 0.51 0.34 106.50%

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