[EDEN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 292.34%
YoY- 116.59%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 131,912 87,605 43,116 155,471 111,234 71,814 35,792 138.03%
PBT 9,804 5,824 2,660 7,478 1,260 954 400 738.87%
Tax -4,598 -2,882 -1,178 -4,843 -2,630 -1,563 -660 263.48%
NP 5,206 2,942 1,482 2,635 -1,370 -609 -260 -
-
NP to SH 5,206 2,942 1,482 2,635 -1,370 -609 -260 -
-
Tax Rate 46.90% 49.48% 44.29% 64.76% 208.73% 163.84% 165.00% -
Total Cost 126,706 84,663 41,634 152,836 112,604 72,423 36,052 130.63%
-
Net Worth 222,716 219,262 219,363 165,549 0 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 222,716 219,262 219,363 165,549 0 0 0 -
NOSH 278,395 277,547 274,444 214,999 242,045 231,142 210,909 20.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.95% 3.36% 3.44% 1.69% -1.23% -0.85% -0.73% -
ROE 2.34% 1.34% 0.68% 1.59% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 47.38 31.56 15.71 72.31 45.96 31.07 16.97 97.90%
EPS 1.87 1.06 0.54 1.41 -0.62 -0.37 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.7993 0.77 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 269,016
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 26.10 17.34 8.53 30.76 22.01 14.21 7.08 138.07%
EPS 1.03 0.58 0.29 0.52 -0.27 -0.12 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4407 0.4339 0.4341 0.3276 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.74 0.79 1.12 1.39 0.67 0.87 1.55 -
P/RPS 1.56 2.50 7.13 1.92 1.46 2.80 9.13 -69.10%
P/EPS 39.57 74.53 207.41 113.42 -118.37 -330.20 -1,257.34 -
EY 2.53 1.34 0.48 0.88 -0.84 -0.30 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 1.40 1.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 28/05/04 26/02/04 21/11/03 29/08/03 22/05/03 -
Price 0.77 0.76 0.81 1.44 0.75 0.74 0.80 -
P/RPS 1.63 2.41 5.16 1.99 1.63 2.38 4.71 -50.61%
P/EPS 41.18 71.70 150.00 117.50 -132.51 -280.86 -648.95 -
EY 2.43 1.39 0.67 0.85 -0.75 -0.36 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.01 1.87 0.00 0.00 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