[EDEN] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -347.7%
YoY- -100.85%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 99,600 105,132 122,491 114,866 116,341 96,774 87,605 2.16%
PBT 2,133 2,068 2,320 1,123 89,574 2,207 5,824 -15.40%
Tax -1,716 -2,849 -2,548 -1,754 -6,653 -1,989 -2,882 -8.27%
NP 417 -781 -228 -631 82,921 218 2,942 -27.78%
-
NP to SH 367 -714 105 -701 82,823 267 2,942 -29.30%
-
Tax Rate 80.45% 137.77% 109.83% 156.19% 7.43% 90.12% 49.48% -
Total Cost 99,183 105,913 122,719 115,497 33,420 96,556 84,663 2.67%
-
Net Worth 313,636 335,673 394,134 263,301 290,467 246,233 219,262 6.14%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 313,636 335,673 394,134 263,301 290,467 246,233 219,262 6.14%
NOSH 313,636 310,434 350,000 304,782 301,065 296,666 277,547 2.05%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.42% -0.74% -0.19% -0.55% 71.27% 0.23% 3.36% -
ROE 0.12% -0.21% 0.03% -0.27% 28.51% 0.11% 1.34% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 31.76 33.87 35.00 37.69 38.64 32.62 31.56 0.10%
EPS 0.12 -0.23 0.03 -0.23 27.51 0.09 1.06 -30.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.0813 1.1261 0.8639 0.9648 0.83 0.79 4.00%
Adjusted Per Share Value based on latest NOSH - 298,181
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 19.71 20.80 24.24 22.73 23.02 19.15 17.34 2.15%
EPS 0.07 -0.14 0.02 -0.14 16.39 0.05 0.58 -29.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6206 0.6642 0.7799 0.521 0.5748 0.4872 0.4339 6.14%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.34 0.50 0.41 1.28 0.40 0.46 0.79 -
P/RPS 1.07 1.48 1.17 3.40 1.04 1.41 2.50 -13.18%
P/EPS 290.56 -217.39 1,366.67 -556.52 1.45 511.11 74.53 25.44%
EY 0.34 -0.46 0.07 -0.18 68.78 0.20 1.34 -20.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.46 0.36 1.48 0.41 0.55 1.00 -16.44%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 29/08/08 27/08/07 30/08/06 30/08/05 30/08/04 -
Price 0.37 0.49 0.42 0.98 0.49 0.47 0.76 -
P/RPS 1.17 1.45 1.20 2.60 1.27 1.44 2.41 -11.34%
P/EPS 316.20 -213.04 1,400.00 -426.09 1.78 522.22 71.70 28.04%
EY 0.32 -0.47 0.07 -0.23 56.14 0.19 1.39 -21.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.37 1.13 0.51 0.57 0.96 -14.68%

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