[EDEN] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 76.95%
YoY- 480.0%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 179,111 174,152 152,338 131,912 111,234 33,431 49,629 23.83%
PBT 3,457 91,298 3,533 9,804 1,260 -6,792 -6,099 -
Tax -3,076 -7,455 -2,092 -4,598 -2,630 -432 -296 47.69%
NP 381 83,843 1,441 5,206 -1,370 -7,224 -6,395 -
-
NP to SH 249 83,746 1,342 5,206 -1,370 -7,224 -6,395 -
-
Tax Rate 88.98% 8.17% 59.21% 46.90% 208.73% - - -
Total Cost 178,730 90,309 150,897 126,706 112,604 40,655 56,024 21.31%
-
Net Worth 269,884 273,837 250,506 222,716 0 -12,000 -3,559 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 269,884 273,837 250,506 222,716 0 -12,000 -3,559 -
NOSH 311,250 300,919 298,222 278,395 242,045 40,000 39,993 40.75%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.21% 48.14% 0.95% 3.95% -1.23% -21.61% -12.89% -
ROE 0.09% 30.58% 0.54% 2.34% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 57.55 57.87 51.08 47.38 45.96 83.58 124.09 -12.01%
EPS 0.08 27.83 0.45 1.87 -0.62 -18.06 -15.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8671 0.91 0.84 0.80 0.00 -0.30 -0.089 -
Adjusted Per Share Value based on latest NOSH - 279,506
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 35.44 34.46 30.14 26.10 22.01 6.62 9.82 23.83%
EPS 0.05 16.57 0.27 1.03 -0.27 -1.43 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.534 0.5419 0.4957 0.4407 0.00 -0.0237 -0.007 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.89 0.52 0.46 0.74 0.67 0.55 0.62 -
P/RPS 1.55 0.90 0.90 1.56 1.46 0.66 0.50 20.74%
P/EPS 1,112.50 1.87 102.22 39.57 -118.37 -3.05 -3.88 -
EY 0.09 53.52 0.98 2.53 -0.84 -32.84 -25.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.57 0.55 0.93 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 22/12/06 18/11/05 30/11/04 21/11/03 26/11/02 29/11/01 -
Price 0.88 0.65 0.38 0.77 0.75 0.75 0.81 -
P/RPS 1.53 1.12 0.74 1.63 1.63 0.90 0.65 15.32%
P/EPS 1,100.00 2.34 84.44 41.18 -132.51 -4.15 -5.07 -
EY 0.09 42.82 1.18 2.43 -0.75 -24.08 -19.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.71 0.45 0.96 0.00 0.00 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