[EDEN] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1.56%
YoY- 16512.5%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 227,407 246,574 244,338 237,405 213,835 179,011 155,471 6.53%
PBT 4,296 -1,726 5,014 89,540 4,298 10,831 7,478 -8.81%
Tax -2,684 -12,488 -4,735 -4,592 -3,612 -5,881 -4,843 -9.36%
NP 1,612 -14,214 279 84,948 686 4,950 2,635 -7.85%
-
NP to SH 1,576 -13,539 445 85,056 512 4,950 2,635 -8.20%
-
Tax Rate 62.48% - 94.44% 5.13% 84.04% 54.30% 64.76% -
Total Cost 225,795 260,788 244,059 152,457 213,149 174,061 152,836 6.71%
-
Net Worth 328,745 336,140 343,466 260,802 179,581 226,525 165,549 12.10%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 328,745 336,140 343,466 260,802 179,581 226,525 165,549 12.10%
NOSH 313,090 311,241 306,666 301,088 304,375 279,661 214,999 6.45%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.71% -5.76% 0.11% 35.78% 0.32% 2.77% 1.69% -
ROE 0.48% -4.03% 0.13% 32.61% 0.29% 2.19% 1.59% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 72.63 79.22 79.68 78.85 70.25 64.01 72.31 0.07%
EPS 0.51 -4.35 0.15 28.25 0.17 1.77 1.41 -15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.08 1.12 0.8662 0.59 0.81 0.77 5.30%
Adjusted Per Share Value based on latest NOSH - 299,342
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 44.97 48.76 48.32 46.95 42.29 35.40 30.75 6.53%
EPS 0.31 -2.68 0.09 16.82 0.10 0.98 0.52 -8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6502 0.6648 0.6793 0.5158 0.3552 0.448 0.3274 12.10%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.38 0.33 0.92 0.67 0.31 0.75 1.39 -
P/RPS 0.52 0.42 1.15 0.85 0.44 1.17 1.92 -19.54%
P/EPS 75.49 -7.59 634.01 2.37 184.29 42.37 113.42 -6.55%
EY 1.32 -13.18 0.16 42.16 0.54 2.36 0.88 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.82 0.77 0.53 0.93 1.81 -23.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 -
Price 0.42 0.33 0.71 0.76 0.43 0.70 1.44 -
P/RPS 0.58 0.42 0.89 0.96 0.61 1.09 1.99 -18.55%
P/EPS 83.44 -7.59 489.29 2.69 255.63 39.55 117.50 -5.54%
EY 1.20 -13.18 0.20 37.17 0.39 2.53 0.85 5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.63 0.88 0.73 0.86 1.87 -22.64%

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