[EDEN] YoY TTM 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- 118.98%
YoY- -85.71%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 249,283 247,169 236,615 213,835 180,541 155,520 73,557 22.53%
PBT -6,551 3,878 90,937 4,298 10,308 7,477 -14,765 -12.65%
Tax -6,087 -3,600 -4,793 -3,612 -6,108 -4,843 -2,106 19.33%
NP -12,638 278 86,144 686 4,200 2,634 -16,871 -4.69%
-
NP to SH -13,216 444 85,979 600 4,200 2,634 -16,871 -3.98%
-
Tax Rate - 92.83% 5.27% 84.04% 59.25% 64.77% - -
Total Cost 261,921 246,891 150,471 213,149 176,341 152,886 90,428 19.37%
-
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 -5.07% 0.11% 36.41% 0.32% 2.33% 1.69% -22.94% -
ROE -3.93% 0.13% 33.01% 0.23% 1.82% 1.27% -65.90% -
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 80.03 81.04 79.05 69.81 63.47 57.81 183.87 -12.93%
EPS -4.24 0.15 28.72 0.20 1.48 0.98 -42.17 -31.78%
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 49.33 48.91 46.82 42.31 35.73 30.77 14.56 22.53%
EPS -2.62 0.09 17.01 0.12 0.83 0.52 -3.34 -3.96%
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 0.41 1.14 0.85 0.44 1.18 2.40 0.46 -1.89%
P/EPS -7.78 631.98 2.33 158.25 50.79 141.96 -2.02 25.17%
EY -12.86 0.16 42.87 0.63 1.97 0.70 -49.62 -20.13%
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 0.41 0.88 0.96 0.62 1.10 2.49 0.76 -9.76%
P/EPS -7.78 487.73 2.65 219.51 47.41 147.07 -3.32 15.23%
EY -12.86 0.21 37.79 0.46 2.11 0.68 -30.12 -13.21%
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