[EDEN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 123.68%
YoY- -99.7%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 244,982 244,940 244,338 238,814 229,732 223,316 237,405 2.11%
PBT 4,640 7,888 5,014 4,609 2,246 3,728 89,540 -86.12%
Tax -5,096 -5,536 -4,735 -4,101 -3,508 -2,724 -4,592 7.19%
NP -456 2,352 279 508 -1,262 1,004 84,948 -
-
NP to SH 210 3,472 445 332 -1,402 1,132 85,056 -98.17%
-
Tax Rate 109.83% 70.18% 94.44% 88.98% 156.19% 73.07% 5.13% -
Total Cost 245,438 242,588 244,059 238,306 230,994 222,312 152,457 37.40%
-
Net Worth 394,134 354,113 343,466 269,884 263,301 273,566 260,802 31.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 394,134 354,113 343,466 269,884 263,301 273,566 260,802 31.72%
NOSH 350,000 309,999 306,666 311,250 304,782 314,444 301,088 10.56%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.19% 0.96% 0.11% 0.21% -0.55% 0.45% 35.78% -
ROE 0.05% 0.98% 0.13% 0.12% -0.53% 0.41% 32.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 69.99 79.01 79.68 76.73 75.38 71.02 78.85 -7.64%
EPS 0.06 1.12 0.15 0.11 -0.46 0.36 28.25 -98.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1261 1.1423 1.12 0.8671 0.8639 0.87 0.8662 19.13%
Adjusted Per Share Value based on latest NOSH - 296,875
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.45 48.44 48.32 47.23 45.43 44.17 46.95 2.12%
EPS 0.04 0.69 0.09 0.07 -0.28 0.22 16.82 -98.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7795 0.7003 0.6793 0.5338 0.5207 0.541 0.5158 31.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.41 0.65 0.92 0.89 1.28 0.81 0.67 -
P/RPS 0.59 0.82 1.15 1.16 1.70 1.14 0.85 -21.62%
P/EPS 683.33 58.04 634.01 834.38 -278.26 225.00 2.37 4279.45%
EY 0.15 1.72 0.16 0.12 -0.36 0.44 42.16 -97.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.57 0.82 1.03 1.48 0.93 0.77 -39.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 29/02/08 29/11/07 27/08/07 31/05/07 28/02/07 -
Price 0.42 0.58 0.71 0.88 0.98 0.91 0.76 -
P/RPS 0.60 0.73 0.89 1.15 1.30 1.28 0.96 -26.92%
P/EPS 700.00 51.79 489.29 825.00 -213.04 252.78 2.69 3989.80%
EY 0.14 1.93 0.20 0.12 -0.47 0.40 37.17 -97.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.63 1.01 1.13 1.05 0.88 -43.90%

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