[EDEN] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -134.23%
YoY- 85.23%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 116,341 96,774 87,605 71,814 21,595 33,642 27,909 26.84%
PBT 89,574 2,207 5,824 954 -3,877 -2,669 -3,506 -
Tax -6,653 -1,989 -2,882 -1,563 -247 2,669 3,506 -
NP 82,921 218 2,942 -609 -4,124 0 0 -
-
NP to SH 82,823 267 2,942 -609 -4,124 -2,735 -3,835 -
-
Tax Rate 7.43% 90.12% 49.48% 163.84% - - - -
Total Cost 33,420 96,556 84,663 72,423 25,719 33,642 27,909 3.04%
-
Net Worth 290,467 246,233 219,262 0 -9,199 99 14,796 64.20%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 290,467 246,233 219,262 0 -9,199 99 14,796 64.20%
NOSH 301,065 296,666 277,547 231,142 39,999 39,985 39,989 39.97%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 71.27% 0.23% 3.36% -0.85% -19.10% 0.00% 0.00% -
ROE 28.51% 0.11% 1.34% 0.00% 0.00% -2,736.01% -25.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 38.64 32.62 31.56 31.07 53.99 84.14 69.79 -9.37%
EPS 27.51 0.09 1.06 -0.37 -10.31 -6.84 -9.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9648 0.83 0.79 0.00 -0.23 0.0025 0.37 17.31%
Adjusted Per Share Value based on latest NOSH - 230,666
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.02 19.15 17.34 14.21 4.27 6.66 5.52 26.85%
EPS 16.39 0.05 0.58 -0.12 -0.82 -0.54 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5748 0.4872 0.4339 0.00 -0.0182 0.0002 0.0293 64.18%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.40 0.46 0.79 0.87 0.55 0.58 1.23 -
P/RPS 1.04 1.41 2.50 2.80 1.02 0.69 1.76 -8.39%
P/EPS 1.45 511.11 74.53 -330.20 -5.33 -8.48 -12.83 -
EY 68.78 0.20 1.34 -0.30 -18.75 -11.79 -7.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 1.00 0.00 0.00 232.00 3.32 -29.42%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 28/08/02 24/08/01 28/08/00 -
Price 0.49 0.47 0.76 0.74 0.60 0.65 1.03 -
P/RPS 1.27 1.44 2.41 2.38 1.11 0.77 1.48 -2.51%
P/EPS 1.78 522.22 71.70 -280.86 -5.82 -9.50 -10.74 -
EY 56.14 0.19 1.39 -0.36 -17.18 -10.52 -9.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.96 0.00 0.00 260.00 2.78 -24.61%

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