[EDEN] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -223.85%
YoY- -100.85%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 244,940 244,338 238,814 229,732 223,316 237,405 232,202 3.62%
PBT 7,888 5,014 4,609 2,246 3,728 89,540 121,730 -83.84%
Tax -5,536 -4,735 -4,101 -3,508 -2,724 -4,592 -9,940 -32.28%
NP 2,352 279 508 -1,262 1,004 84,948 111,790 -92.36%
-
NP to SH 3,472 445 332 -1,402 1,132 85,056 111,661 -90.09%
-
Tax Rate 70.18% 94.44% 88.98% 156.19% 73.07% 5.13% 8.17% -
Total Cost 242,588 244,059 238,306 230,994 222,312 152,457 120,412 59.44%
-
Net Worth 354,113 343,466 269,884 263,301 273,566 260,802 273,837 18.67%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 354,113 343,466 269,884 263,301 273,566 260,802 273,837 18.67%
NOSH 309,999 306,666 311,250 304,782 314,444 301,088 300,919 1.99%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.96% 0.11% 0.21% -0.55% 0.45% 35.78% 48.14% -
ROE 0.98% 0.13% 0.12% -0.53% 0.41% 32.61% 40.78% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 79.01 79.68 76.73 75.38 71.02 78.85 77.16 1.59%
EPS 1.12 0.15 0.11 -0.46 0.36 28.25 37.11 -90.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1423 1.12 0.8671 0.8639 0.87 0.8662 0.91 16.34%
Adjusted Per Share Value based on latest NOSH - 298,181
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.44 48.32 47.23 45.43 44.17 46.95 45.92 3.62%
EPS 0.69 0.09 0.07 -0.28 0.22 16.82 22.08 -90.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7003 0.6793 0.5338 0.5207 0.541 0.5158 0.5416 18.66%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.65 0.92 0.89 1.28 0.81 0.67 0.52 -
P/RPS 0.82 1.15 1.16 1.70 1.14 0.85 0.67 14.40%
P/EPS 58.04 634.01 834.38 -278.26 225.00 2.37 1.40 1095.13%
EY 1.72 0.16 0.12 -0.36 0.44 42.16 71.36 -91.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.82 1.03 1.48 0.93 0.77 0.57 0.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 29/11/07 27/08/07 31/05/07 28/02/07 22/12/06 -
Price 0.58 0.71 0.88 0.98 0.91 0.76 0.65 -
P/RPS 0.73 0.89 1.15 1.30 1.28 0.96 0.84 -8.92%
P/EPS 51.79 489.29 825.00 -213.04 252.78 2.69 1.75 854.79%
EY 1.93 0.20 0.12 -0.47 0.40 37.17 57.09 -89.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 1.01 1.13 1.05 0.88 0.71 -19.77%

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