[EDEN] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -49.97%
YoY- 81.04%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 232,202 203,117 175,882 148,312 44,574 66,172 59,093 25.60%
PBT 121,730 4,710 13,072 1,680 -9,056 -8,132 -7,684 -
Tax -9,940 -2,789 -6,130 -3,506 -576 -394 7,684 -
NP 111,790 1,921 6,941 -1,826 -9,632 -8,526 0 -
-
NP to SH 111,661 1,789 6,941 -1,826 -9,632 -8,526 -8,389 -
-
Tax Rate 8.17% 59.21% 46.89% 208.69% - - - -
Total Cost 120,412 201,196 168,941 150,138 54,206 74,698 59,093 12.58%
-
Net Worth 273,837 250,506 222,716 0 -12,000 -3,559 12,399 67.46%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 273,837 250,506 222,716 0 -12,000 -3,559 12,399 67.46%
NOSH 300,919 298,222 278,395 242,045 40,000 39,993 39,999 39.95%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 48.14% 0.95% 3.95% -1.23% -21.61% -12.89% 0.00% -
ROE 40.78% 0.71% 3.12% 0.00% 0.00% 0.00% -67.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 77.16 68.11 63.18 61.27 111.44 165.46 147.73 -10.25%
EPS 37.11 0.60 2.49 -0.83 -24.08 -21.32 -20.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.84 0.80 0.00 -0.30 -0.089 0.31 19.64%
Adjusted Per Share Value based on latest NOSH - 231,818
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 45.95 40.19 34.80 29.35 8.82 13.09 11.69 25.61%
EPS 22.10 0.35 1.37 -0.36 -1.91 -1.69 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5419 0.4957 0.4407 0.00 -0.0237 -0.007 0.0245 67.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.52 0.46 0.74 0.67 0.55 0.62 0.80 -
P/RPS 0.67 0.68 1.17 1.09 0.49 0.37 0.54 3.65%
P/EPS 1.40 76.67 29.68 -88.78 -2.28 -2.91 -3.81 -
EY 71.36 1.30 3.37 -1.13 -43.78 -34.39 -26.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.93 0.00 0.00 0.00 2.58 -22.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/12/06 18/11/05 30/11/04 21/11/03 26/11/02 29/11/01 30/11/00 -
Price 0.65 0.38 0.77 0.75 0.75 0.81 0.70 -
P/RPS 0.84 0.56 1.22 1.22 0.67 0.49 0.47 10.15%
P/EPS 1.75 63.33 30.88 -99.38 -3.11 -3.80 -3.34 -
EY 57.09 1.58 3.24 -1.01 -32.11 -26.32 -29.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.45 0.96 0.00 0.00 0.00 2.26 -17.54%

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