[EDEN] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 53.0%
YoY- 30919.85%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 105,132 122,491 114,866 116,341 96,774 87,605 71,814 6.55%
PBT 2,068 2,320 1,123 89,574 2,207 5,824 954 13.74%
Tax -2,849 -2,548 -1,754 -6,653 -1,989 -2,882 -1,563 10.51%
NP -781 -228 -631 82,921 218 2,942 -609 4.22%
-
NP to SH -714 105 -701 82,823 267 2,942 -609 2.68%
-
Tax Rate 137.77% 109.83% 156.19% 7.43% 90.12% 49.48% 163.84% -
Total Cost 105,913 122,719 115,497 33,420 96,556 84,663 72,423 6.53%
-
Net Worth 335,673 394,134 263,301 290,467 246,233 219,262 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 335,673 394,134 263,301 290,467 246,233 219,262 0 -
NOSH 310,434 350,000 304,782 301,065 296,666 277,547 231,142 5.03%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -0.74% -0.19% -0.55% 71.27% 0.23% 3.36% -0.85% -
ROE -0.21% 0.03% -0.27% 28.51% 0.11% 1.34% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 33.87 35.00 37.69 38.64 32.62 31.56 31.07 1.44%
EPS -0.23 0.03 -0.23 27.51 0.09 1.06 -0.37 -7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0813 1.1261 0.8639 0.9648 0.83 0.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,196
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 20.79 24.23 22.72 23.01 19.14 17.33 14.20 6.55%
EPS -0.14 0.02 -0.14 16.38 0.05 0.58 -0.12 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6639 0.7795 0.5207 0.5745 0.487 0.4336 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.50 0.41 1.28 0.40 0.46 0.79 0.87 -
P/RPS 1.48 1.17 3.40 1.04 1.41 2.50 2.80 -10.07%
P/EPS -217.39 1,366.67 -556.52 1.45 511.11 74.53 -330.20 -6.72%
EY -0.46 0.07 -0.18 68.78 0.20 1.34 -0.30 7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.36 1.48 0.41 0.55 1.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 27/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 0.49 0.42 0.98 0.49 0.47 0.76 0.74 -
P/RPS 1.45 1.20 2.60 1.27 1.44 2.41 2.38 -7.92%
P/EPS -213.04 1,400.00 -426.09 1.78 522.22 71.70 -280.86 -4.49%
EY -0.47 0.07 -0.23 56.14 0.19 1.39 -0.36 4.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 1.13 0.51 0.57 0.96 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