[EDEN] QoQ 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- -447.7%
YoY- -103.43%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
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 61,235 68,058 64,245 59,037 55,829 62,863 57,811 3.90%
PBT 1,972 421 2,334 191 932 -361 1,724 9.36%
Tax -1,384 -524 -1,322 -1,073 -681 2,662 -802 43.82%
NP 588 -103 1,012 -882 251 2,301 922 -25.88%
-
NP to SH 868 195 950 -984 283 2,275 881 -0.98%
-
Tax Rate 70.18% 124.47% 56.64% 561.78% 73.07% - 46.52% -
Total Cost 60,647 68,161 63,233 59,919 55,578 60,562 56,889 4.35%
-
Net Worth 354,113 341,600 257,420 257,599 273,566 260,427 250,534 25.91%
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 354,113 341,600 257,420 257,599 273,566 260,427 250,534 25.91%
NOSH 309,999 305,000 296,875 298,181 314,444 299,342 275,312 8.22%
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% -0.15% 1.58% -1.49% 0.45% 3.66% 1.59% -
ROE 0.25% 0.06% 0.37% -0.38% 0.10% 0.87% 0.35% -
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 19.75 22.31 21.64 19.80 17.75 21.00 21.00 -4.00%
EPS 0.28 0.06 0.32 -0.33 0.09 0.76 0.32 -8.50%
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 0.87 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 12.12 13.47 12.71 11.68 11.05 12.44 11.44 3.92%
EPS 0.17 0.04 0.19 -0.19 0.06 0.45 0.17 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7007 0.676 0.5094 0.5097 0.5413 0.5153 0.4958 25.90%
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 3.29 4.12 4.11 6.46 4.56 3.19 2.48 20.71%
P/EPS 232.14 1,438.97 278.13 -387.88 900.00 88.16 162.50 26.81%
EY 0.43 0.07 0.36 -0.26 0.11 1.13 0.62 -21.63%
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 2.94 3.18 4.07 4.95 5.13 3.62 3.10 -3.46%
P/EPS 207.14 1,110.51 275.00 -296.97 1,011.11 100.00 203.13 1.31%
EY 0.48 0.09 0.36 -0.34 0.10 1.00 0.49 -1.36%
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 0.87 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