[EDEN] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8836.5%
YoY- 1304.37%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 237,776 252,575 236,369 221,637 185,698 162,844 97,869 15.92%
PBT -5,902 4,918 26,894 66,973 9,948 9,737 -12,698 -11.97%
Tax -6,219 -4,303 5,369 -13,255 -6,130 -5,361 -2,661 15.18%
NP -12,121 615 32,263 53,718 3,818 4,376 -15,359 -3.86%
-
NP to SH -12,953 1,029 32,143 53,619 3,818 4,376 -15,359 -2.79%
-
Tax Rate - 87.49% -19.96% 19.79% 61.62% 55.06% - -
Total Cost 249,897 251,960 204,106 167,919 181,880 158,468 113,228 14.09%
-
Net Worth 341,593 354,113 273,566 313,284 250,276 219,363 0 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 341,593 354,113 273,566 313,284 250,276 219,363 0 -
NOSH 314,166 309,999 314,444 301,235 297,948 274,444 210,909 6.86%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -5.10% 0.24% 13.65% 24.24% 2.06% 2.69% -15.69% -
ROE -3.79% 0.29% 11.75% 17.12% 1.53% 1.99% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 75.68 81.48 75.17 73.58 62.33 59.34 46.40 8.48%
EPS -4.12 0.33 10.22 17.80 1.28 1.59 -7.28 -9.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0873 1.1423 0.87 1.04 0.84 0.7993 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,235
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 47.02 49.95 46.75 43.83 36.73 32.21 19.36 15.92%
EPS -2.56 0.20 6.36 10.60 0.76 0.87 -3.04 -2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6756 0.7003 0.541 0.6196 0.495 0.4338 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.29 0.65 0.81 0.41 0.56 1.12 1.55 -
P/RPS 0.38 0.80 1.08 0.56 0.90 1.89 3.34 -30.36%
P/EPS -7.03 195.82 7.92 2.30 43.70 70.24 -21.28 -16.84%
EY -14.22 0.51 12.62 43.41 2.29 1.42 -4.70 20.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.57 0.93 0.39 0.67 1.40 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 27/05/08 31/05/07 31/05/06 26/05/05 28/05/04 22/05/03 -
Price 0.47 0.58 0.91 0.35 0.35 0.81 0.80 -
P/RPS 0.62 0.71 1.21 0.48 0.56 1.37 1.72 -15.62%
P/EPS -11.40 174.73 8.90 1.97 27.31 50.80 -10.99 0.61%
EY -8.77 0.57 11.23 50.86 3.66 1.97 -9.10 -0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 1.05 0.34 0.42 1.01 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