[EDEN] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -34.23%
YoY- 85.16%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 59,866 48,501 44,489 35,998 10,115 17,167 13,881 27.56%
PBT 24,599 -273 3,164 554 -2,210 -1,488 -2,405 -
Tax 4,190 -609 -1,704 -903 -142 1,488 2,405 9.68%
NP 28,789 -882 1,460 -349 -2,352 0 0 -
-
NP to SH 28,704 -895 1,460 -349 -2,352 -1,381 -2,506 -
-
Tax Rate -17.03% - 53.86% 163.00% - - - -
Total Cost 31,077 49,383 43,029 36,347 12,467 17,167 13,881 14.36%
-
Net Worth 290,594 247,616 221,807 0 -9,199 100 14,788 64.23%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 290,594 247,616 221,807 0 -9,199 100 14,788 64.23%
NOSH 301,196 298,333 280,769 230,666 39,999 40,028 39,968 39.99%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 48.09% -1.82% 3.28% -0.97% -23.25% 0.00% 0.00% -
ROE 9.88% -0.36% 0.66% 0.00% 0.00% -1,380.01% -16.95% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 19.88 16.26 15.85 15.61 25.29 42.89 34.73 -8.87%
EPS 9.53 -0.30 0.52 -0.22 -5.88 -3.45 -6.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9648 0.83 0.79 0.00 -0.23 0.0025 0.37 17.31%
Adjusted Per Share Value based on latest NOSH - 230,666
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.85 9.60 8.80 7.12 2.00 3.40 2.75 27.55%
EPS 5.68 -0.18 0.29 -0.07 -0.47 -0.27 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.575 0.49 0.4389 0.00 -0.0182 0.0002 0.0293 64.19%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.40 0.46 0.79 0.87 0.55 0.58 1.23 -
P/RPS 2.01 2.83 4.99 5.57 2.17 1.35 3.54 -8.99%
P/EPS 4.20 -153.33 151.92 -575.01 -9.35 -16.81 -19.62 -
EY 23.83 -0.65 0.66 -0.17 -10.69 -5.95 -5.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 1.00 0.00 0.00 232.00 3.32 -29.42%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 28/08/02 24/08/01 28/08/00 -
Price 0.49 0.47 0.76 0.74 0.60 0.65 1.03 -
P/RPS 2.47 2.89 4.80 4.74 2.37 1.52 2.97 -3.02%
P/EPS 5.14 -156.67 146.15 -489.09 -10.20 -18.84 -16.43 -
EY 19.45 -0.64 0.68 -0.20 -9.80 -5.31 -6.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.96 0.00 0.00 260.00 2.78 -24.61%

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