[EDEN] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 48.91%
YoY- 183.6%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 241,974 235,249 200,811 176,378 151,336 51,356 88,305 18.28%
PBT 3,096 92,063 4,037 16,021 -6,713 -15,094 -18,215 -
Tax -414 -8,975 -3,602 -6,811 -4,304 -603 10,991 -
NP 2,682 83,088 435 9,210 -11,017 -15,697 -7,224 -
-
NP to SH 2,524 83,024 274 9,210 -11,017 -15,697 -19,257 -
-
Tax Rate 13.37% 9.75% 89.22% 42.51% - - - -
Total Cost 239,292 152,161 200,376 167,168 162,353 67,053 95,529 16.52%
-
Net Worth 257,420 0 250,833 223,604 0 -12,000 -3,560 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 257,420 0 250,833 223,604 0 -12,000 -3,560 -
NOSH 296,875 275,312 298,611 279,506 231,818 40,000 40,000 39.64%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.11% 35.32% 0.22% 5.22% -7.28% -30.57% -8.18% -
ROE 0.98% 0.00% 0.11% 4.12% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 81.51 85.45 67.25 63.10 65.28 128.39 220.76 -15.29%
EPS 0.85 30.16 0.09 3.30 -4.75 -39.24 -48.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8671 0.00 0.84 0.80 0.00 -0.30 -0.089 -
Adjusted Per Share Value based on latest NOSH - 279,506
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 47.86 46.53 39.71 34.88 29.93 10.16 17.46 18.29%
EPS 0.50 16.42 0.05 1.82 -2.18 -3.10 -3.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5091 0.00 0.4961 0.4422 0.00 -0.0237 -0.007 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.89 0.52 0.46 0.74 0.67 0.55 0.62 -
P/RPS 1.09 0.61 0.68 1.17 1.03 0.43 0.28 25.41%
P/EPS 104.68 1.72 501.32 22.46 -14.10 -1.40 -1.29 -
EY 0.96 57.99 0.20 4.45 -7.09 -71.35 -77.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.00 0.55 0.93 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 22/12/06 18/11/05 30/11/04 21/11/03 26/11/02 29/11/01 -
Price 0.88 0.65 0.38 0.77 0.75 0.75 0.81 -
P/RPS 1.08 0.76 0.57 1.22 1.15 0.58 0.37 19.53%
P/EPS 103.51 2.16 414.13 23.37 -15.78 -1.91 -1.68 -
EY 0.97 46.39 0.24 4.28 -6.34 -52.32 -59.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.00 0.45 0.96 0.00 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