[EDEN] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 17.97%
YoY- 480.0%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 238,814 232,202 203,117 175,882 148,312 44,574 66,172 23.83%
PBT 4,609 121,730 4,710 13,072 1,680 -9,056 -8,132 -
Tax -4,101 -9,940 -2,789 -6,130 -3,506 -576 -394 47.73%
NP 508 111,790 1,921 6,941 -1,826 -9,632 -8,526 -
-
NP to SH 332 111,661 1,789 6,941 -1,826 -9,632 -8,526 -
-
Tax Rate 88.98% 8.17% 59.21% 46.89% 208.69% - - -
Total Cost 238,306 120,412 201,196 168,941 150,138 54,206 74,698 21.32%
-
Net Worth 269,884 273,837 250,506 222,716 0 -12,000 -3,559 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 269,884 273,837 250,506 222,716 0 -12,000 -3,559 -
NOSH 311,250 300,919 298,222 278,395 242,045 40,000 39,993 40.75%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.21% 48.14% 0.95% 3.95% -1.23% -21.61% -12.89% -
ROE 0.12% 40.78% 0.71% 3.12% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 76.73 77.16 68.11 63.18 61.27 111.44 165.46 -12.01%
EPS 0.11 37.11 0.60 2.49 -0.83 -24.08 -21.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8671 0.91 0.84 0.80 0.00 -0.30 -0.089 -
Adjusted Per Share Value based on latest NOSH - 279,506
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 47.23 45.92 40.17 34.78 29.33 8.82 13.09 23.83%
EPS 0.07 22.08 0.35 1.37 -0.36 -1.90 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5338 0.5416 0.4954 0.4405 0.00 -0.0237 -0.007 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.89 0.52 0.46 0.74 0.67 0.55 0.62 -
P/RPS 1.16 0.67 0.68 1.17 1.09 0.49 0.37 20.96%
P/EPS 834.38 1.40 76.67 29.68 -88.78 -2.28 -2.91 -
EY 0.12 71.36 1.30 3.37 -1.13 -43.78 -34.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.57 0.55 0.93 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 22/12/06 18/11/05 30/11/04 21/11/03 26/11/02 29/11/01 -
Price 0.88 0.65 0.38 0.77 0.75 0.75 0.81 -
P/RPS 1.15 0.84 0.56 1.22 1.22 0.67 0.49 15.27%
P/EPS 825.00 1.75 63.33 30.88 -99.38 -3.11 -3.80 -
EY 0.12 57.09 1.58 3.24 -1.01 -32.11 -26.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.71 0.45 0.96 0.00 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