[EDEN] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 66.14%
YoY- 128.49%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 180,541 176,378 171,335 162,844 155,520 151,336 123,752 28.48%
PBT 10,308 16,021 12,347 9,737 7,477 -6,713 -9,934 -
Tax -6,108 -6,811 -6,162 -5,361 -4,843 -4,304 -3,422 46.88%
NP 4,200 9,210 6,185 4,376 2,634 -11,017 -13,356 -
-
NP to SH 4,200 9,210 6,185 4,376 2,634 -11,017 -13,356 -
-
Tax Rate 59.25% 42.51% 49.91% 55.06% 64.77% - - -
Total Cost 176,341 167,168 165,150 158,468 152,886 162,353 137,108 18.17%
-
Net Worth 230,399 223,604 221,807 219,363 207,142 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 230,399 223,604 221,807 219,363 207,142 0 0 -
NOSH 284,444 279,506 280,769 274,444 269,016 231,818 230,666 14.92%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.33% 5.22% 3.61% 2.69% 1.69% -7.28% -10.79% -
ROE 1.82% 4.12% 2.79% 1.99% 1.27% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 63.47 63.10 61.02 59.34 57.81 65.28 53.65 11.80%
EPS 1.48 3.30 2.20 1.59 0.98 -4.75 -5.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.79 0.7993 0.77 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 274,444
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 35.73 34.90 33.90 32.22 30.77 29.95 24.49 28.48%
EPS 0.83 1.82 1.22 0.87 0.52 -2.18 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4559 0.4425 0.4389 0.4341 0.4099 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.75 0.74 0.79 1.12 1.39 0.67 0.87 -
P/RPS 1.18 1.17 1.29 1.89 2.40 1.03 1.62 -18.96%
P/EPS 50.79 22.46 35.86 70.24 141.96 -14.10 -15.03 -
EY 1.97 4.45 2.79 1.42 0.70 -7.09 -6.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.00 1.40 1.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 28/05/04 26/02/04 21/11/03 29/08/03 -
Price 0.70 0.77 0.76 0.81 1.44 0.75 0.74 -
P/RPS 1.10 1.22 1.25 1.37 2.49 1.15 1.38 -13.97%
P/EPS 47.41 23.37 34.50 50.80 147.07 -15.78 -12.78 -
EY 2.11 4.28 2.90 1.97 0.68 -6.34 -7.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 0.96 1.01 1.87 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