[EDEN] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -17.12%
YoY- 85.23%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 172,464 155,471 148,312 143,628 143,168 73,557 44,574 146.25%
PBT 10,640 7,478 1,680 1,908 1,600 -15,371 -9,056 -
Tax -4,712 -4,843 -3,506 -3,126 -2,640 -510 -576 305.47%
NP 5,928 2,635 -1,826 -1,218 -1,040 -15,881 -9,632 -
-
NP to SH 5,928 2,635 -1,826 -1,218 -1,040 -15,881 -9,632 -
-
Tax Rate 44.29% 64.76% 208.69% 163.84% 165.00% - - -
Total Cost 166,536 152,836 150,138 144,846 144,208 89,438 54,206 111.19%
-
Net Worth 219,363 165,549 0 0 0 25,601 -12,000 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 219,363 165,549 0 0 0 25,601 -12,000 -
NOSH 274,444 214,999 242,045 231,142 210,909 40,002 40,000 260.65%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.44% 1.69% -1.23% -0.85% -0.73% -21.59% -21.61% -
ROE 2.70% 1.59% 0.00% 0.00% 0.00% -62.03% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 62.84 72.31 61.27 62.14 67.88 183.88 111.44 -31.72%
EPS 2.16 1.41 -0.83 -0.74 -0.48 -39.70 -24.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7993 0.77 0.00 0.00 0.00 0.64 -0.30 -
Adjusted Per Share Value based on latest NOSH - 230,666
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 34.13 30.76 29.35 28.42 28.33 14.56 8.82 146.27%
EPS 1.17 0.52 -0.36 -0.24 -0.21 -3.14 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4341 0.3276 0.00 0.00 0.00 0.0507 -0.0237 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.12 1.39 0.67 0.87 1.55 0.85 0.55 -
P/RPS 1.78 1.92 1.09 1.40 2.28 0.46 0.49 136.12%
P/EPS 51.85 113.42 -88.78 -165.10 -314.34 -2.14 -2.28 -
EY 1.93 0.88 -1.13 -0.61 -0.32 -46.71 -43.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.81 0.00 0.00 0.00 1.33 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 21/11/03 29/08/03 22/05/03 28/02/03 26/11/02 -
Price 0.81 1.44 0.75 0.74 0.80 1.40 0.75 -
P/RPS 1.29 1.99 1.22 1.19 1.18 0.76 0.67 54.70%
P/EPS 37.50 117.50 -99.38 -140.43 -162.24 -3.53 -3.11 -
EY 2.67 0.85 -1.01 -0.71 -0.62 -28.36 -32.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.87 0.00 0.00 0.00 2.19 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