[EDEN] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 93.45%
YoY- 85.33%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 224,300 193,092 172,464 143,168 45,920 65,900 56,108 25.96%
PBT 259,900 9,200 10,640 1,600 -6,668 -4,724 -4,408 -
Tax -43,372 -4,800 -4,712 -2,640 -420 4,724 4,408 -
NP 216,528 4,400 5,928 -1,040 -7,088 0 0 -
-
NP to SH 216,528 4,400 5,928 -1,040 -7,088 -5,416 -5,320 -
-
Tax Rate 16.69% 52.17% 44.29% 165.00% - - - -
Total Cost 7,772 188,692 166,536 144,208 53,008 65,900 56,108 -28.05%
-
Net Worth 313,284 250,276 219,363 0 -6,800 1,597 17,187 62.19%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 313,284 250,276 219,363 0 -6,800 1,597 17,187 62.19%
NOSH 301,235 297,948 274,444 210,909 40,000 39,941 39,969 40.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 96.53% 2.28% 3.44% -0.73% -15.44% 0.00% 0.00% -
ROE 69.12% 1.76% 2.70% 0.00% 0.00% -339.00% -30.95% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 74.46 64.81 62.84 67.88 114.80 164.99 140.38 -10.02%
EPS 71.88 1.56 2.16 -0.48 -3.32 -13.56 -13.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.84 0.7993 0.00 -0.17 0.04 0.43 15.85%
Adjusted Per Share Value based on latest NOSH - 210,909
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 44.38 38.21 34.13 28.33 9.09 13.04 11.10 25.96%
EPS 42.85 0.87 1.17 -0.21 -1.40 -1.07 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6199 0.4952 0.4341 0.00 -0.0135 0.0032 0.034 62.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.41 0.56 1.12 1.55 0.56 0.43 2.22 -
P/RPS 0.55 0.86 1.78 2.28 0.49 0.26 1.58 -16.12%
P/EPS 0.57 37.92 51.85 -314.34 -3.16 -3.17 -16.68 -
EY 175.32 2.64 1.93 -0.32 -31.64 -31.53 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.67 1.40 0.00 0.00 10.75 5.16 -34.96%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 26/05/05 28/05/04 22/05/03 31/05/02 24/05/01 26/05/00 -
Price 0.35 0.35 0.81 0.80 0.62 0.50 1.98 -
P/RPS 0.47 0.54 1.29 1.18 0.54 0.30 1.41 -16.72%
P/EPS 0.49 23.70 37.50 -162.24 -3.50 -3.69 -14.88 -
EY 205.37 4.22 2.67 -0.62 -28.58 -27.12 -6.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 1.01 0.00 0.00 12.50 4.60 -35.20%

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