[EDEN] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -77.78%
YoY- -25.78%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 213,835 152,338 96,774 48,273 179,011 131,912 87,605 80.99%
PBT 4,298 3,533 2,207 2,300 10,831 9,804 5,824 -18.29%
Tax -3,612 -2,092 -1,989 -1,200 -5,881 -4,598 -2,882 16.19%
NP 686 1,441 218 1,100 4,950 5,206 2,942 -62.01%
-
NP to SH 512 1,342 267 1,100 4,950 5,206 2,942 -68.72%
-
Tax Rate 84.04% 59.21% 90.12% 52.17% 54.30% 46.90% 49.48% -
Total Cost 213,149 150,897 96,556 47,173 174,061 126,706 84,663 84.75%
-
Net Worth 179,581 250,506 246,233 250,276 226,525 222,716 219,262 -12.42%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 179,581 250,506 246,233 250,276 226,525 222,716 219,262 -12.42%
NOSH 304,375 298,222 296,666 297,948 279,661 278,395 277,547 6.32%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.32% 0.95% 0.23% 2.28% 2.77% 3.95% 3.36% -
ROE 0.29% 0.54% 0.11% 0.44% 2.19% 2.34% 1.34% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 70.25 51.08 32.62 16.20 64.01 47.38 31.56 70.23%
EPS 0.17 0.45 0.09 0.39 1.77 1.87 1.06 -70.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.84 0.83 0.84 0.81 0.80 0.79 -17.64%
Adjusted Per Share Value based on latest NOSH - 297,948
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.29 30.13 19.14 9.55 35.40 26.09 17.33 80.96%
EPS 0.10 0.27 0.05 0.22 0.98 1.03 0.58 -68.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3552 0.4954 0.487 0.495 0.448 0.4405 0.4336 -12.41%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.31 0.46 0.46 0.56 0.75 0.74 0.79 -
P/RPS 0.44 0.90 1.41 3.46 1.17 1.56 2.50 -68.49%
P/EPS 184.29 102.22 511.11 151.68 42.37 39.57 74.53 82.55%
EY 0.54 0.98 0.20 0.66 2.36 2.53 1.34 -45.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.55 0.67 0.93 0.93 1.00 -34.43%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 18/11/05 30/08/05 26/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.43 0.38 0.47 0.35 0.70 0.77 0.76 -
P/RPS 0.61 0.74 1.44 2.16 1.09 1.63 2.41 -59.88%
P/EPS 255.63 84.44 522.22 94.80 39.55 41.18 71.70 132.83%
EY 0.39 1.18 0.19 1.05 2.53 2.43 1.39 -57.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.45 0.57 0.42 0.86 0.96 0.96 -16.64%

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