[EDEN] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1.48%
YoY- 518.34%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 59,037 59,866 48,501 44,489 35,998 10,115 17,167 22.84%
PBT 191 24,599 -273 3,164 554 -2,210 -1,488 -
Tax -1,073 4,190 -609 -1,704 -903 -142 1,488 -
NP -882 28,789 -882 1,460 -349 -2,352 0 -
-
NP to SH -984 28,704 -895 1,460 -349 -2,352 -1,381 -5.48%
-
Tax Rate 561.78% -17.03% - 53.86% 163.00% - - -
Total Cost 59,919 31,077 49,383 43,029 36,347 12,467 17,167 23.15%
-
Net Worth 257,599 290,594 247,616 221,807 0 -9,199 100 270.02%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 257,599 290,594 247,616 221,807 0 -9,199 100 270.02%
NOSH 298,181 301,196 298,333 280,769 230,666 39,999 40,028 39.72%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -1.49% 48.09% -1.82% 3.28% -0.97% -23.25% 0.00% -
ROE -0.38% 9.88% -0.36% 0.66% 0.00% 0.00% -1,380.01% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 19.80 19.88 16.26 15.85 15.61 25.29 42.89 -12.08%
EPS -0.33 9.53 -0.30 0.52 -0.22 -5.88 -3.45 -32.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8639 0.9648 0.83 0.79 0.00 -0.23 0.0025 164.78%
Adjusted Per Share Value based on latest NOSH - 280,769
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.68 11.85 9.60 8.80 7.12 2.00 3.40 22.82%
EPS -0.19 5.68 -0.18 0.29 -0.07 -0.47 -0.27 -5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5097 0.575 0.49 0.4389 0.00 -0.0182 0.0002 269.36%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.28 0.40 0.46 0.79 0.87 0.55 0.58 -
P/RPS 6.46 2.01 2.83 4.99 5.57 2.17 1.35 29.79%
P/EPS -387.88 4.20 -153.33 151.92 -575.01 -9.35 -16.81 68.68%
EY -0.26 23.83 -0.65 0.66 -0.17 -10.69 -5.95 -40.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.41 0.55 1.00 0.00 0.00 232.00 -56.91%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 30/08/06 30/08/05 30/08/04 29/08/03 28/08/02 24/08/01 -
Price 0.98 0.49 0.47 0.76 0.74 0.60 0.65 -
P/RPS 4.95 2.47 2.89 4.80 4.74 2.37 1.52 21.73%
P/EPS -296.97 5.14 -156.67 146.15 -489.09 -10.20 -18.84 58.31%
EY -0.34 19.45 -0.64 0.68 -0.20 -9.80 -5.31 -36.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.51 0.57 0.96 0.00 0.00 260.00 -59.58%

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