[EDEN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 626.15%
YoY- 142.05%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 62,863 61,497 47,099 44,310 40,126 17,925 21,232 19.82%
PBT -361 765 1,027 6,217 -8,579 -8,302 -8,754 -41.20%
Tax 2,662 -1,520 -1,283 -2,213 -942 -171 8,754 -17.98%
NP 2,301 -755 -256 4,004 -9,521 -8,473 0 -
-
NP to SH 2,275 -680 -256 4,004 -9,521 -8,473 -9,298 -
-
Tax Rate - 198.69% 124.93% 35.60% - - - -
Total Cost 60,562 62,252 47,355 40,306 49,647 26,398 21,232 19.07%
-
Net Worth 260,427 257,288 230,399 207,142 25,602 -12,372 2,836 112.33%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 260,427 257,288 230,399 207,142 25,602 -12,372 2,836 112.33%
NOSH 299,342 306,296 284,444 269,016 40,004 39,910 40,000 39.83%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.66% -1.23% -0.54% 9.04% -23.73% -47.27% 0.00% -
ROE 0.87% -0.26% -0.11% 1.93% -37.19% 0.00% -327.86% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 21.00 20.08 16.56 16.47 100.30 44.91 53.08 -14.31%
EPS 0.76 -0.23 -0.09 1.50 -23.80 -21.18 -23.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.81 0.77 0.64 -0.31 0.0709 51.84%
Adjusted Per Share Value based on latest NOSH - 269,016
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.44 12.17 9.32 8.77 7.94 3.55 4.20 19.82%
EPS 0.45 -0.13 -0.05 0.79 -1.88 -1.68 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5153 0.5091 0.4559 0.4099 0.0507 -0.0245 0.0056 112.40%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.67 0.31 0.75 1.39 0.85 0.79 0.59 -
P/RPS 3.19 1.54 4.53 8.44 0.85 1.76 1.11 19.22%
P/EPS 88.16 -139.64 -833.33 93.39 -3.57 -3.72 -2.54 -
EY 1.13 -0.72 -0.12 1.07 -28.00 -26.87 -39.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.37 0.93 1.81 1.33 0.00 8.32 -32.73%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 19/02/01 -
Price 0.76 0.43 0.70 1.44 1.40 0.63 0.52 -
P/RPS 3.62 2.14 4.23 8.74 1.40 1.40 0.98 24.31%
P/EPS 100.00 -193.69 -777.78 96.75 -5.88 -2.97 -2.24 -
EY 1.00 -0.52 -0.13 1.03 -17.00 -33.70 -44.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.51 0.86 1.87 2.19 0.00 7.33 -29.88%

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