[EDEN] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 42190.63%
YoY- 4821.09%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 237,405 232,202 232,682 224,300 213,835 203,117 193,548 14.54%
PBT 89,540 121,730 179,148 259,900 4,298 4,710 4,414 639.73%
Tax -4,592 -9,940 -13,306 -43,372 -3,612 -2,789 -3,978 10.01%
NP 84,948 111,790 165,842 216,528 686 1,921 436 3228.69%
-
NP to SH 85,056 111,661 165,646 216,528 512 1,789 534 2811.37%
-
Tax Rate 5.13% 8.17% 7.43% 16.69% 84.04% 59.21% 90.12% -
Total Cost 152,457 120,412 66,840 7,772 213,149 201,196 193,112 -14.54%
-
Net Worth 260,802 273,837 290,467 313,284 179,581 250,506 246,233 3.89%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 260,802 273,837 290,467 313,284 179,581 250,506 246,233 3.89%
NOSH 301,088 300,919 301,065 301,235 304,375 298,222 296,666 0.98%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 35.78% 48.14% 71.27% 96.53% 0.32% 0.95% 0.23% -
ROE 32.61% 40.78% 57.03% 69.12% 0.29% 0.71% 0.22% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 78.85 77.16 77.29 74.46 70.25 68.11 65.24 13.42%
EPS 28.25 37.11 55.02 71.88 0.17 0.60 0.18 2782.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8662 0.91 0.9648 1.04 0.59 0.84 0.83 2.87%
Adjusted Per Share Value based on latest NOSH - 301,235
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 46.95 45.92 46.02 44.36 42.29 40.17 38.28 14.53%
EPS 16.82 22.08 32.76 42.82 0.10 0.35 0.11 2733.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5158 0.5416 0.5745 0.6196 0.3552 0.4954 0.487 3.89%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.67 0.52 0.40 0.41 0.31 0.46 0.46 -
P/RPS 0.85 0.67 0.52 0.55 0.44 0.68 0.71 12.71%
P/EPS 2.37 1.40 0.73 0.57 184.29 76.67 255.56 -95.54%
EY 42.16 71.36 137.55 175.32 0.54 1.30 0.39 2150.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.57 0.41 0.39 0.53 0.55 0.55 25.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/12/06 30/08/06 31/05/06 28/02/06 18/11/05 30/08/05 -
Price 0.76 0.65 0.49 0.35 0.43 0.38 0.47 -
P/RPS 0.96 0.84 0.63 0.47 0.61 0.56 0.72 21.07%
P/EPS 2.69 1.75 0.89 0.49 255.63 63.33 261.11 -95.22%
EY 37.17 57.09 112.29 205.37 0.39 1.58 0.38 2005.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.71 0.51 0.34 0.73 0.45 0.57 33.47%

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