[EDEN] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 8.96%
YoY- 18.52%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 155,520 151,336 123,752 97,869 73,557 51,356 72,951 65.41%
PBT 7,477 -6,713 -9,934 -12,698 -14,765 -15,094 -18,971 -
Tax -4,843 -4,304 -3,422 -2,661 -2,106 -603 -850 217.99%
NP 2,634 -11,017 -13,356 -15,359 -16,871 -15,697 -19,821 -
-
NP to SH 2,634 -11,017 -13,356 -15,359 -16,871 -15,697 -19,821 -
-
Tax Rate 64.77% - - - - - - -
Total Cost 152,886 162,353 137,108 113,228 90,428 67,053 92,772 39.39%
-
Net Worth 207,142 0 0 0 25,602 -12,000 -9,199 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 207,142 0 0 0 25,602 -12,000 -9,199 -
NOSH 269,016 231,818 230,666 210,909 40,004 40,000 39,999 255.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.69% -7.28% -10.79% -15.69% -22.94% -30.57% -27.17% -
ROE 1.27% 0.00% 0.00% 0.00% -65.90% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 57.81 65.28 53.65 46.40 183.87 128.39 182.38 -53.41%
EPS 0.98 -4.75 -5.79 -7.28 -42.17 -39.24 -49.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.00 0.00 0.00 0.64 -0.30 -0.23 -
Adjusted Per Share Value based on latest NOSH - 210,909
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 30.77 29.95 24.49 19.37 14.56 10.16 14.44 65.36%
EPS 0.52 -2.18 -2.64 -3.04 -3.34 -3.11 -3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4099 0.00 0.00 0.00 0.0507 -0.0237 -0.0182 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.39 0.67 0.87 1.55 0.85 0.55 0.55 -
P/RPS 2.40 1.03 1.62 3.34 0.46 0.43 0.30 298.48%
P/EPS 141.96 -14.10 -15.03 -21.28 -2.02 -1.40 -1.11 -
EY 0.70 -7.09 -6.66 -4.70 -49.62 -71.35 -90.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.00 0.00 0.00 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 29/08/03 22/05/03 28/02/03 26/11/02 28/08/02 -
Price 1.44 0.75 0.74 0.80 1.40 0.75 0.60 -
P/RPS 2.49 1.15 1.38 1.72 0.76 0.58 0.33 283.28%
P/EPS 147.07 -15.78 -12.78 -10.99 -3.32 -1.91 -1.21 -
EY 0.68 -6.34 -7.82 -9.10 -30.12 -52.32 -82.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.00 0.00 0.00 2.19 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