[EDEN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -98.67%
YoY- -99.48%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 223,544 198,912 244,940 223,316 224,300 193,092 172,464 4.41%
PBT 5,628 10,484 7,888 3,728 259,900 9,200 10,640 -10.06%
Tax -4,240 -6,064 -5,536 -2,724 -43,372 -4,800 -4,712 -1.74%
NP 1,388 4,420 2,352 1,004 216,528 4,400 5,928 -21.48%
-
NP to SH 1,472 4,524 3,472 1,132 216,528 4,400 5,928 -20.71%
-
Tax Rate 75.34% 57.84% 70.18% 73.07% 16.69% 52.17% 44.29% -
Total Cost 222,156 194,492 242,588 222,312 7,772 188,692 166,536 4.91%
-
Net Worth 333,636 341,593 354,113 273,566 313,284 250,276 219,363 7.23%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 333,636 341,593 354,113 273,566 313,284 250,276 219,363 7.23%
NOSH 333,636 314,166 309,999 314,444 301,235 297,948 274,444 3.30%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.62% 2.22% 0.96% 0.45% 96.53% 2.28% 3.44% -
ROE 0.44% 1.32% 0.98% 0.41% 69.12% 1.76% 2.70% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 67.00 63.31 79.01 71.02 74.46 64.81 62.84 1.07%
EPS 0.48 1.48 1.12 0.36 71.88 1.56 2.16 -22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.0873 1.1423 0.87 1.04 0.84 0.7993 3.80%
Adjusted Per Share Value based on latest NOSH - 314,444
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.23 39.36 48.47 44.19 44.38 38.21 34.13 4.41%
EPS 0.29 0.90 0.69 0.22 42.85 0.87 1.17 -20.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6602 0.6759 0.7007 0.5413 0.6199 0.4952 0.4341 7.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.41 0.29 0.65 0.81 0.41 0.56 1.12 -
P/RPS 0.61 0.46 0.82 1.14 0.55 0.86 1.78 -16.33%
P/EPS 92.93 20.14 58.04 225.00 0.57 37.92 51.85 10.20%
EY 1.08 4.97 1.72 0.44 175.32 2.64 1.93 -9.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.27 0.57 0.93 0.39 0.67 1.40 -18.50%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 27/05/08 31/05/07 31/05/06 26/05/05 28/05/04 -
Price 0.34 0.47 0.58 0.91 0.35 0.35 0.81 -
P/RPS 0.51 0.74 0.73 1.28 0.47 0.54 1.29 -14.32%
P/EPS 77.06 32.64 51.79 252.78 0.49 23.70 37.50 12.74%
EY 1.30 3.06 1.93 0.40 205.37 4.22 2.67 -11.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.51 1.05 0.34 0.42 1.01 -16.58%

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