[EDEN] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.04%
YoY- 32.62%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 233,002 189,710 171,335 123,752 72,951 107,605 95,194 16.08%
PBT 91,845 6,511 12,347 -9,934 -18,971 -23,310 -37,916 -
Tax -8,456 -5,035 -6,162 -3,422 -850 23,310 37,916 -
NP 83,389 1,476 6,185 -13,356 -19,821 0 0 -
-
NP to SH 83,218 1,463 6,185 -13,356 -19,821 -24,923 -37,101 -
-
Tax Rate 9.21% 77.33% 49.91% - - - - -
Total Cost 149,613 188,234 165,150 137,108 92,772 107,605 95,194 7.82%
-
Net Worth 290,594 247,616 221,807 0 -9,199 100 14,788 64.23%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 290,594 247,616 221,807 0 -9,199 100 14,788 64.23%
NOSH 301,196 298,333 280,769 230,666 39,999 40,028 39,968 39.99%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 35.79% 0.78% 3.61% -10.79% -27.17% 0.00% 0.00% -
ROE 28.64% 0.59% 2.79% 0.00% 0.00% -24,905.07% -250.88% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 77.36 63.59 61.02 53.65 182.38 268.82 238.17 -17.08%
EPS 27.63 0.49 2.20 -5.79 -49.55 -62.26 -92.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9648 0.83 0.79 0.00 -0.23 0.0025 0.37 17.31%
Adjusted Per Share Value based on latest NOSH - 230,666
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 46.11 37.54 33.90 24.49 14.44 21.29 18.84 16.07%
EPS 16.47 0.29 1.22 -2.64 -3.92 -4.93 -7.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.575 0.49 0.4389 0.00 -0.0182 0.0002 0.0293 64.19%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.40 0.46 0.79 0.87 0.55 0.58 1.23 -
P/RPS 0.52 0.72 1.29 1.62 0.30 0.22 0.52 0.00%
P/EPS 1.45 93.80 35.86 -15.03 -1.11 -0.93 -1.33 -
EY 69.07 1.07 2.79 -6.66 -90.10 -107.35 -75.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 1.00 0.00 0.00 232.00 3.32 -29.42%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 28/08/02 24/08/01 28/08/00 -
Price 0.49 0.47 0.76 0.74 0.60 0.65 1.03 -
P/RPS 0.63 0.74 1.25 1.38 0.33 0.24 0.43 6.56%
P/EPS 1.77 95.84 34.50 -12.78 -1.21 -1.04 -1.11 -
EY 56.39 1.04 2.90 -7.82 -82.59 -95.79 -90.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.96 0.00 0.00 260.00 2.78 -24.61%

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