[EDEN] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -17.12%
YoY- 85.23%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 232,682 193,548 175,210 143,628 43,190 67,284 55,818 26.84%
PBT 179,148 4,414 11,648 1,908 -7,754 -5,338 -7,012 -
Tax -13,306 -3,978 -5,764 -3,126 -494 5,338 7,012 -
NP 165,842 436 5,884 -1,218 -8,248 0 0 -
-
NP to SH 165,646 534 5,884 -1,218 -8,248 -5,470 -7,670 -
-
Tax Rate 7.43% 90.12% 49.48% 163.84% - - - -
Total Cost 66,840 193,112 169,326 144,846 51,438 67,284 55,818 3.04%
-
Net Worth 290,467 246,233 219,262 0 -9,199 99 14,796 64.20%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 290,467 246,233 219,262 0 -9,199 99 14,796 64.20%
NOSH 301,065 296,666 277,547 231,142 39,999 39,985 39,989 39.97%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 71.27% 0.23% 3.36% -0.85% -19.10% 0.00% 0.00% -
ROE 57.03% 0.22% 2.68% 0.00% 0.00% -5,472.02% -51.84% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 77.29 65.24 63.13 62.14 107.98 168.27 139.58 -9.37%
EPS 55.02 0.18 2.12 -0.74 -20.62 -13.68 -19.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9648 0.83 0.79 0.00 -0.23 0.0025 0.37 17.31%
Adjusted Per Share Value based on latest NOSH - 230,666
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 46.04 38.30 34.67 28.42 8.55 13.31 11.05 26.83%
EPS 32.78 0.11 1.16 -0.24 -1.63 -1.08 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5748 0.4872 0.4339 0.00 -0.0182 0.0002 0.0293 64.18%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.40 0.46 0.79 0.87 0.55 0.58 1.23 -
P/RPS 0.52 0.71 1.25 1.40 0.51 0.34 0.88 -8.39%
P/EPS 0.73 255.56 37.26 -165.10 -2.67 -4.24 -6.41 -
EY 137.55 0.39 2.68 -0.61 -37.49 -23.59 -15.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 1.00 0.00 0.00 232.00 3.32 -29.42%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 28/08/02 24/08/01 28/08/00 -
Price 0.49 0.47 0.76 0.74 0.60 0.65 1.03 -
P/RPS 0.63 0.72 1.20 1.19 0.56 0.39 0.74 -2.64%
P/EPS 0.89 261.11 35.85 -140.43 -2.91 -4.75 -5.37 -
EY 112.29 0.38 2.79 -0.71 -34.37 -21.05 -18.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.96 0.00 0.00 260.00 2.78 -24.61%

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