[EDEN] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -82.41%
YoY- -99.48%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 256,357 254,794 252,575 247,169 241,974 235,540 236,369 5.54%
PBT -4,365 5,073 4,918 3,878 3,096 2,486 26,894 -
Tax -3,971 -4,394 -4,303 -3,600 -414 106 5,369 -
NP -8,336 679 615 278 2,682 2,592 32,263 -
-
NP to SH -7,483 1,249 1,029 444 2,524 2,455 32,143 -
-
Tax Rate - 86.62% 87.49% 92.83% 13.37% -4.26% -19.96% -
Total Cost 264,693 254,115 251,960 246,891 239,292 232,948 204,106 18.86%
-
Net Worth 342,750 344,136 354,113 341,600 257,420 257,599 273,566 16.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 342,750 344,136 354,113 341,600 257,420 257,599 273,566 16.17%
NOSH 311,280 305,600 309,999 305,000 296,875 298,181 314,444 -0.67%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.25% 0.27% 0.24% 0.11% 1.11% 1.10% 13.65% -
ROE -2.18% 0.36% 0.29% 0.13% 0.98% 0.95% 11.75% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 82.36 83.38 81.48 81.04 81.51 78.99 75.17 6.26%
EPS -2.40 0.41 0.33 0.15 0.85 0.82 10.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 1.1261 1.1423 1.12 0.8671 0.8639 0.87 16.95%
Adjusted Per Share Value based on latest NOSH - 305,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.73 50.42 49.98 48.91 47.88 46.61 46.77 5.55%
EPS -1.48 0.25 0.20 0.09 0.50 0.49 6.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6782 0.681 0.7007 0.676 0.5094 0.5097 0.5413 16.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.37 0.41 0.65 0.92 0.89 1.28 0.81 -
P/RPS 0.45 0.49 0.80 1.14 1.09 1.62 1.08 -44.12%
P/EPS -15.39 100.32 195.82 631.98 104.68 155.47 7.92 -
EY -6.50 1.00 0.51 0.16 0.96 0.64 12.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.57 0.82 1.03 1.48 0.93 -48.77%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 27/05/08 29/02/08 29/11/07 27/08/07 31/05/07 -
Price 0.31 0.42 0.58 0.71 0.88 0.98 0.91 -
P/RPS 0.38 0.50 0.71 0.88 1.08 1.24 1.21 -53.69%
P/EPS -12.90 102.76 174.73 487.73 103.51 119.03 8.90 -
EY -7.75 0.97 0.57 0.21 0.97 0.84 11.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.51 0.63 1.01 1.13 1.05 -58.47%

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