[EDEN] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 220.11%
YoY- -52.52%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 65,808 64,245 57,811 55,564 44,643 39,420 11,836 33.06%
PBT -7,104 2,334 1,724 1,506 3,980 306 -2,915 15.98%
Tax -899 -1,322 -802 -283 -1,716 -1,067 -185 30.11%
NP -8,003 1,012 922 1,223 2,264 -761 -3,100 17.10%
-
NP to SH -7,782 950 881 1,075 2,264 -761 -3,100 16.56%
-
Tax Rate - 56.64% 46.52% 18.79% 43.12% 348.69% - -
Total Cost 73,811 63,233 56,889 54,341 42,379 40,181 14,936 30.47%
-
Net Worth 342,750 257,420 250,534 250,833 223,604 0 -12,000 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 342,750 257,420 250,534 250,833 223,604 0 -12,000 -
NOSH 311,280 296,875 275,312 298,611 279,506 231,818 40,000 40.72%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -12.16% 1.58% 1.59% 2.20% 5.07% -1.93% -26.19% -
ROE -2.27% 0.37% 0.35% 0.43% 1.01% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 21.14 21.64 21.00 18.61 15.97 17.00 29.59 -5.44%
EPS -2.50 0.32 0.32 0.36 0.81 -0.30 -7.75 -17.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 0.8671 0.91 0.84 0.80 0.00 -0.30 -
Adjusted Per Share Value based on latest NOSH - 298,611
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 13.02 12.71 11.44 11.00 8.83 7.80 2.34 33.08%
EPS -1.54 0.19 0.17 0.21 0.45 -0.15 -0.61 16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6782 0.5094 0.4958 0.4963 0.4425 0.00 -0.0237 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.37 0.89 0.52 0.46 0.74 0.67 0.55 -
P/RPS 1.75 4.11 2.48 2.47 4.63 3.94 1.86 -1.00%
P/EPS -14.80 278.13 162.50 127.78 91.36 -204.10 -7.10 13.01%
EY -6.76 0.36 0.62 0.78 1.09 -0.49 -14.09 -11.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.03 0.57 0.55 0.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 22/12/06 18/11/05 30/11/04 21/11/03 26/11/02 -
Price 0.31 0.88 0.65 0.38 0.77 0.75 0.75 -
P/RPS 1.47 4.07 3.10 2.04 4.82 4.41 2.53 -8.64%
P/EPS -12.40 275.00 203.13 105.56 95.06 -228.47 -9.68 4.20%
EY -8.06 0.36 0.49 0.95 1.05 -0.44 -10.33 -4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 1.01 0.71 0.45 0.96 0.00 0.00 -

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