[EDEN] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -31.8%
YoY- 57.09%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 35,998 35,792 40,126 11,836 10,115 11,480 17,925 59.38%
PBT 554 400 -8,579 -2,915 -2,210 -1,667 -8,302 -
Tax -903 -660 -942 -185 -142 -105 -171 204.17%
NP -349 -260 -9,521 -3,100 -2,352 -1,772 -8,473 -88.14%
-
NP to SH -349 -260 -9,521 -3,100 -2,352 -1,772 -8,473 -88.14%
-
Tax Rate 163.00% 165.00% - - - - - -
Total Cost 36,347 36,052 49,647 14,936 12,467 13,252 26,398 23.83%
-
Net Worth 0 0 25,602 -12,000 -9,199 -6,800 -12,372 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 0 0 25,602 -12,000 -9,199 -6,800 -12,372 -
NOSH 230,666 210,909 40,004 40,000 39,999 40,000 39,910 223.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -0.97% -0.73% -23.73% -26.19% -23.25% -15.44% -47.27% -
ROE 0.00% 0.00% -37.19% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 15.61 16.97 100.30 29.59 25.29 28.70 44.91 -50.65%
EPS -0.22 -0.12 -23.80 -7.75 -5.88 -0.83 -21.18 -95.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.64 -0.30 -0.23 -0.17 -0.31 -
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.12 7.08 7.94 2.34 2.00 2.27 3.55 59.24%
EPS -0.07 -0.05 -1.88 -0.61 -0.47 -0.35 -1.68 -88.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0507 -0.0237 -0.0182 -0.0135 -0.0245 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.87 1.55 0.85 0.55 0.55 0.56 0.79 -
P/RPS 5.57 9.13 0.85 1.86 2.17 1.95 1.76 116.01%
P/EPS -575.01 -1,257.34 -3.57 -7.10 -9.35 -12.64 -3.72 2806.90%
EY -0.17 -0.08 -28.00 -14.09 -10.69 -7.91 -26.87 -96.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 22/05/03 28/02/03 26/11/02 28/08/02 31/05/02 28/02/02 -
Price 0.74 0.80 1.40 0.75 0.60 0.62 0.63 -
P/RPS 4.74 4.71 1.40 2.53 2.37 2.16 1.40 125.98%
P/EPS -489.09 -648.95 -5.88 -9.68 -10.20 -14.00 -2.97 2932.59%
EY -0.20 -0.15 -17.00 -10.33 -9.80 -7.15 -33.70 -96.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.19 0.00 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