[EDEN] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -118.05%
YoY- 75.45%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 57,811 55,564 44,643 39,420 11,836 33,431 16,411 23.34%
PBT 1,724 1,506 3,980 306 -2,915 -6,792 -2,257 -
Tax -802 -283 -1,716 -1,067 -185 -432 2,257 -
NP 922 1,223 2,264 -761 -3,100 -7,224 0 -
-
NP to SH 881 1,075 2,264 -761 -3,100 -7,224 -2,457 -
-
Tax Rate 46.52% 18.79% 43.12% 348.69% - - - -
Total Cost 56,889 54,341 42,379 40,181 14,936 40,655 16,411 23.01%
-
Net Worth 250,534 250,833 223,604 0 -12,000 -3,560 12,405 64.98%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 250,534 250,833 223,604 0 -12,000 -3,560 12,405 64.98%
NOSH 275,312 298,611 279,506 231,818 40,000 40,000 40,016 37.89%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.59% 2.20% 5.07% -1.93% -26.19% -21.61% 0.00% -
ROE 0.35% 0.43% 1.01% 0.00% 0.00% 0.00% -19.81% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 21.00 18.61 15.97 17.00 29.59 83.58 41.01 -10.55%
EPS 0.32 0.36 0.81 -0.30 -7.75 -18.06 -6.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.84 0.80 0.00 -0.30 -0.089 0.31 19.64%
Adjusted Per Share Value based on latest NOSH - 231,818
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.44 11.00 8.83 7.80 2.34 6.62 3.25 23.32%
EPS 0.17 0.21 0.45 -0.15 -0.61 -1.43 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4958 0.4963 0.4425 0.00 -0.0237 -0.007 0.0245 65.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.52 0.46 0.74 0.67 0.55 0.62 0.80 -
P/RPS 2.48 2.47 4.63 3.94 1.86 0.74 1.95 4.08%
P/EPS 162.50 127.78 91.36 -204.10 -7.10 -3.43 -13.03 -
EY 0.62 0.78 1.09 -0.49 -14.09 -29.13 -7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.93 0.00 0.00 0.00 2.58 -22.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/12/06 18/11/05 30/11/04 21/11/03 26/11/02 29/11/01 30/11/00 -
Price 0.65 0.38 0.77 0.75 0.75 0.81 0.70 -
P/RPS 3.10 2.04 4.82 4.41 2.53 0.97 1.71 10.41%
P/EPS 203.13 105.56 95.06 -228.47 -9.68 -4.49 -11.40 -
EY 0.49 0.95 1.05 -0.44 -10.33 -22.30 -8.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.45 0.96 0.00 0.00 0.00 2.26 -17.54%

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