[EDEN] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -163.26%
YoY- -165.63%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 61,095 68,058 62,863 61,497 47,099 44,310 40,126 7.25%
PBT -199 421 -361 765 1,027 6,217 -8,579 -46.56%
Tax -5,529 -524 2,662 -1,520 -1,283 -2,213 -942 34.27%
NP -5,728 -103 2,301 -755 -256 4,004 -9,521 -8.11%
-
NP to SH -5,607 195 2,275 -680 -256 4,004 -9,521 -8.43%
-
Tax Rate - 124.47% - 198.69% 124.93% 35.60% - -
Total Cost 66,823 68,161 60,562 62,252 47,355 40,306 49,647 5.07%
-
Net Worth 336,420 341,600 260,427 257,288 230,399 207,142 25,602 53.55%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 336,420 341,600 260,427 257,288 230,399 207,142 25,602 53.55%
NOSH 311,500 305,000 299,342 306,296 284,444 269,016 40,004 40.74%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -9.38% -0.15% 3.66% -1.23% -0.54% 9.04% -23.73% -
ROE -1.67% 0.06% 0.87% -0.26% -0.11% 1.93% -37.19% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 19.61 22.31 21.00 20.08 16.56 16.47 100.30 -23.79%
EPS -1.80 0.06 0.76 -0.23 -0.09 1.50 -23.80 -34.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.12 0.87 0.84 0.81 0.77 0.64 9.10%
Adjusted Per Share Value based on latest NOSH - 306,296
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 12.09 13.47 12.44 12.17 9.32 8.77 7.94 7.25%
EPS -1.11 0.04 0.45 -0.13 -0.05 0.79 -1.88 -8.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6657 0.676 0.5153 0.5091 0.4559 0.4099 0.0507 53.53%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.33 0.92 0.67 0.31 0.75 1.39 0.85 -
P/RPS 1.68 4.12 3.19 1.54 4.53 8.44 0.85 12.01%
P/EPS -18.33 1,438.97 88.16 -139.64 -833.33 93.39 -3.57 31.31%
EY -5.45 0.07 1.13 -0.72 -0.12 1.07 -28.00 -23.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.82 0.77 0.37 0.93 1.81 1.33 -21.53%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 -
Price 0.33 0.71 0.76 0.43 0.70 1.44 1.40 -
P/RPS 1.68 3.18 3.62 2.14 4.23 8.74 1.40 3.08%
P/EPS -18.33 1,110.51 100.00 -193.69 -777.78 96.75 -5.88 20.84%
EY -5.45 0.09 1.00 -0.52 -0.13 1.03 -17.00 -17.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.63 0.87 0.51 0.86 1.87 2.19 -27.78%

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