[EDEN] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 66.14%
YoY- 128.49%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 236,369 221,637 185,698 162,844 97,869 80,003 106,849 14.14%
PBT 26,894 66,973 9,948 9,737 -12,698 -18,249 -24,079 -
Tax 5,369 -13,255 -6,130 -5,361 -2,661 780 24,079 -22.12%
NP 32,263 53,718 3,818 4,376 -15,359 -17,469 0 -
-
NP to SH 32,143 53,619 3,818 4,376 -15,359 -18,850 -25,999 -
-
Tax Rate -19.96% 19.79% 61.62% 55.06% - - - -
Total Cost 204,106 167,919 181,880 158,468 113,228 97,472 106,849 11.38%
-
Net Worth 273,566 313,284 250,276 219,363 0 -6,800 1,597 135.57%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 273,566 313,284 250,276 219,363 0 -6,800 1,597 135.57%
NOSH 314,444 301,235 297,948 274,444 210,909 40,000 39,941 41.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.65% 24.24% 2.06% 2.69% -15.69% -21.84% 0.00% -
ROE 11.75% 17.12% 1.53% 1.99% 0.00% 0.00% -1,627.34% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 75.17 73.58 62.33 59.34 46.40 200.01 267.52 -19.06%
EPS 10.22 17.80 1.28 1.59 -7.28 -47.13 -65.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.04 0.84 0.7993 0.00 -0.17 0.04 67.03%
Adjusted Per Share Value based on latest NOSH - 274,444
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 46.77 43.86 36.75 32.22 19.37 15.83 21.14 14.14%
EPS 6.36 10.61 0.76 0.87 -3.04 -3.73 -5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5413 0.6199 0.4952 0.4341 0.00 -0.0135 0.0032 135.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.81 0.41 0.56 1.12 1.55 0.56 0.43 -
P/RPS 1.08 0.56 0.90 1.89 3.34 0.28 0.16 37.45%
P/EPS 7.92 2.30 43.70 70.24 -21.28 -1.19 -0.66 -
EY 12.62 43.41 2.29 1.42 -4.70 -84.15 -151.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.39 0.67 1.40 0.00 0.00 10.75 -33.48%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 26/05/05 28/05/04 22/05/03 31/05/02 24/05/01 -
Price 0.91 0.35 0.35 0.81 0.80 0.62 0.50 -
P/RPS 1.21 0.48 0.56 1.37 1.72 0.31 0.19 36.12%
P/EPS 8.90 1.97 27.31 50.80 -10.99 -1.32 -0.77 -
EY 11.23 50.86 3.66 1.97 -9.10 -76.01 -130.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.34 0.42 1.01 0.00 0.00 12.50 -33.80%

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