[EDEN] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 292.34%
YoY- 116.59%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 237,405 213,835 179,011 155,471 73,557 68,610 65,552 23.91%
PBT 89,540 4,298 10,831 7,478 -15,371 -14,598 -14,517 -
Tax -4,592 -3,612 -5,881 -4,843 -510 -728 14,517 -
NP 84,948 686 4,950 2,635 -15,881 -15,326 0 -
-
NP to SH 85,056 512 4,950 2,635 -15,881 -15,326 -15,590 -
-
Tax Rate 5.13% 84.04% 54.30% 64.76% - - - -
Total Cost 152,457 213,149 174,061 152,836 89,438 83,936 65,552 15.09%
-
Net Worth 260,802 179,581 226,525 165,549 25,601 -12,401 2,835 112.39%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 260,802 179,581 226,525 165,549 25,601 -12,401 2,835 112.39%
NOSH 301,088 304,375 279,661 214,999 40,002 40,005 39,999 39.97%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 35.78% 0.32% 2.77% 1.69% -21.59% -22.34% 0.00% -
ROE 32.61% 0.29% 2.19% 1.59% -62.03% 0.00% -549.72% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 78.85 70.25 64.01 72.31 183.88 171.50 163.88 -11.47%
EPS 28.25 0.17 1.77 1.41 -39.70 -38.32 -38.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8662 0.59 0.81 0.77 0.64 -0.31 0.0709 51.73%
Adjusted Per Share Value based on latest NOSH - 269,016
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 46.95 42.29 35.40 30.75 14.55 13.57 12.96 23.91%
EPS 16.82 0.10 0.98 0.52 -3.14 -3.03 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5158 0.3552 0.448 0.3274 0.0506 -0.0245 0.0056 112.43%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.67 0.31 0.75 1.39 0.85 0.79 0.59 -
P/RPS 0.85 0.44 1.17 1.92 0.46 0.46 0.36 15.38%
P/EPS 2.37 184.29 42.37 113.42 -2.14 -2.06 -1.51 -
EY 42.16 0.54 2.36 0.88 -46.71 -48.49 -66.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.53 0.93 1.81 1.33 0.00 8.32 -32.73%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 19/02/01 -
Price 0.76 0.43 0.70 1.44 1.40 0.63 0.52 -
P/RPS 0.96 0.61 1.09 1.99 0.76 0.37 0.32 20.08%
P/EPS 2.69 255.63 39.55 117.50 -3.53 -1.64 -1.33 -
EY 37.17 0.39 2.53 0.85 -28.36 -60.81 -74.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.73 0.86 1.87 2.19 0.00 7.33 -29.75%

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