[EDEN] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -2.27%
YoY- 27.5%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 73,557 51,356 72,951 80,003 84,998 88,305 107,605 -22.34%
PBT -14,765 -15,094 -18,971 -18,249 -17,763 -18,215 -23,310 -26.18%
Tax -2,106 -603 -850 780 2,066 10,991 23,310 -
NP -16,871 -15,697 -19,821 -17,469 -15,697 -7,224 0 -
-
NP to SH -16,871 -15,697 -19,821 -18,850 -18,432 -19,257 -24,923 -22.85%
-
Tax Rate - - - - - - - -
Total Cost 90,428 67,053 92,772 97,472 100,695 95,529 107,605 -10.91%
-
Net Worth 25,602 -12,000 -9,199 -6,800 -12,372 -3,560 100 3891.43%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 25,602 -12,000 -9,199 -6,800 -12,372 -3,560 100 3891.43%
NOSH 40,004 40,000 39,999 40,000 39,910 40,000 40,028 -0.03%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -22.94% -30.57% -27.17% -21.84% -18.47% -8.18% 0.00% -
ROE -65.90% 0.00% 0.00% 0.00% 0.00% 0.00% -24,905.07% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 183.87 128.39 182.38 200.01 212.97 220.76 268.82 -22.31%
EPS -42.17 -39.24 -49.55 -47.13 -46.18 -48.14 -62.26 -22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 -0.30 -0.23 -0.17 -0.31 -0.089 0.0025 3891.22%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 14.56 10.16 14.44 15.83 16.82 17.47 21.29 -22.32%
EPS -3.34 -3.11 -3.92 -3.73 -3.65 -3.81 -4.93 -22.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 -0.0237 -0.0182 -0.0135 -0.0245 -0.007 0.0002 3865.27%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.85 0.55 0.55 0.56 0.79 0.62 0.58 -
P/RPS 0.46 0.43 0.30 0.28 0.37 0.28 0.22 63.29%
P/EPS -2.02 -1.40 -1.11 -1.19 -1.71 -1.29 -0.93 67.48%
EY -49.62 -71.35 -90.10 -84.15 -58.46 -77.65 -107.35 -40.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.00 0.00 0.00 0.00 232.00 -96.76%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 26/11/02 28/08/02 31/05/02 28/02/02 29/11/01 24/08/01 -
Price 1.40 0.75 0.60 0.62 0.63 0.81 0.65 -
P/RPS 0.76 0.58 0.33 0.31 0.30 0.37 0.24 115.19%
P/EPS -3.32 -1.91 -1.21 -1.32 -1.36 -1.68 -1.04 116.34%
EY -30.12 -52.32 -82.59 -76.01 -73.31 -59.44 -95.79 -53.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 0.00 0.00 0.00 0.00 0.00 260.00 -95.82%

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