[EDEN] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -16.78%
YoY- -12.96%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 203,117 175,882 148,312 44,574 66,172 59,093 52,937 -1.41%
PBT 4,710 13,072 1,680 -9,056 -8,132 -7,684 -15,084 -
Tax -2,789 -6,130 -3,506 -576 -394 7,684 15,084 -
NP 1,921 6,941 -1,826 -9,632 -8,526 0 0 -100.00%
-
NP to SH 1,789 6,941 -1,826 -9,632 -8,526 -8,389 -14,796 -
-
Tax Rate 59.21% 46.89% 208.69% - - - - -
Total Cost 201,196 168,941 150,138 54,206 74,698 59,093 52,937 -1.40%
-
Net Worth 250,506 222,716 0 -12,000 -3,559 12,399 34,003 -2.10%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 250,506 222,716 0 -12,000 -3,559 12,399 34,003 -2.10%
NOSH 298,222 278,395 242,045 40,000 39,993 39,999 40,003 -2.11%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.95% 3.95% -1.23% -21.61% -12.89% 0.00% 0.00% -
ROE 0.71% 3.12% 0.00% 0.00% 0.00% -67.66% -43.51% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 68.11 63.18 61.27 111.44 165.46 147.73 132.33 0.70%
EPS 0.60 2.49 -0.83 -24.08 -21.32 -20.97 -36.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.00 -0.30 -0.089 0.31 0.85 0.01%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 40.19 34.80 29.35 8.82 13.09 11.69 10.48 -1.41%
EPS 0.35 1.37 -0.36 -1.91 -1.69 -1.66 -2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4957 0.4407 0.00 -0.0237 -0.007 0.0245 0.0673 -2.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.46 0.74 0.67 0.55 0.62 0.80 0.00 -
P/RPS 0.68 1.17 1.09 0.49 0.37 0.54 0.00 -100.00%
P/EPS 76.67 29.68 -88.78 -2.28 -2.91 -3.81 0.00 -100.00%
EY 1.30 3.37 -1.13 -43.78 -34.39 -26.22 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.93 0.00 0.00 0.00 2.58 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/05 30/11/04 21/11/03 26/11/02 29/11/01 30/11/00 30/11/99 -
Price 0.38 0.77 0.75 0.75 0.81 0.70 0.00 -
P/RPS 0.56 1.22 1.22 0.67 0.49 0.47 0.00 -100.00%
P/EPS 63.33 30.88 -99.38 -3.11 -3.80 -3.34 0.00 -100.00%
EY 1.58 3.24 -1.01 -32.11 -26.32 -29.96 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.96 0.00 0.00 0.00 2.26 0.00 -100.00%

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