[EDEN] YoY TTM 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- 17.51%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 235,249 200,811 176,378 151,336 51,356 88,305 98,123 15.68%
PBT 92,063 4,037 16,021 -6,713 -15,094 -18,215 -36,234 -
Tax -8,975 -3,602 -6,811 -4,304 -603 10,991 36,234 -
NP 83,088 435 9,210 -11,017 -15,697 -7,224 0 -
-
NP to SH 83,024 274 9,210 -11,017 -15,697 -19,257 -35,620 -
-
Tax Rate 9.75% 89.22% 42.51% - - - - -
Total Cost 152,161 200,376 167,168 162,353 67,053 95,529 98,123 7.58%
-
Net Worth 0 250,833 223,604 0 -12,000 -3,560 12,405 -
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 0 250,833 223,604 0 -12,000 -3,560 12,405 -
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 35.32% 0.22% 5.22% -7.28% -30.57% -8.18% 0.00% -
ROE 0.00% 0.11% 4.12% 0.00% 0.00% 0.00% -287.14% -
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 85.45 67.25 63.10 65.28 128.39 220.76 245.21 -16.10%
EPS 30.16 0.09 3.30 -4.75 -39.24 -48.14 -89.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.84 0.80 0.00 -0.30 -0.089 0.31 -
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 46.55 39.74 34.90 29.95 10.16 17.47 19.42 15.67%
EPS 16.43 0.05 1.82 -2.18 -3.11 -3.81 -7.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4963 0.4425 0.00 -0.0237 -0.007 0.0245 -
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 0.61 0.68 1.17 1.03 0.43 0.28 0.33 10.77%
P/EPS 1.72 501.32 22.46 -14.10 -1.40 -1.29 -0.90 -
EY 57.99 0.20 4.45 -7.09 -71.35 -77.65 -111.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.55 0.93 0.00 0.00 0.00 2.58 -
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 0.76 0.57 1.22 1.15 0.58 0.37 0.29 17.40%
P/EPS 2.16 414.13 23.37 -15.78 -1.91 -1.68 -0.79 -
EY 46.39 0.24 4.28 -6.34 -52.32 -59.44 -127.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.96 0.00 0.00 0.00 2.26 -

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