[EDEN] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -118.05%
YoY- 75.45%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 44,489 43,116 44,310 39,420 35,998 35,792 40,126 7.13%
PBT 3,164 2,660 6,217 306 554 400 -8,579 -
Tax -1,704 -1,178 -2,213 -1,067 -903 -660 -942 48.51%
NP 1,460 1,482 4,004 -761 -349 -260 -9,521 -
-
NP to SH 1,460 1,482 4,004 -761 -349 -260 -9,521 -
-
Tax Rate 53.86% 44.29% 35.60% 348.69% 163.00% 165.00% - -
Total Cost 43,029 41,634 40,306 40,181 36,347 36,052 49,647 -9.10%
-
Net Worth 221,807 219,363 207,142 0 0 0 25,602 322.38%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 221,807 219,363 207,142 0 0 0 25,602 322.38%
NOSH 280,769 274,444 269,016 231,818 230,666 210,909 40,004 267.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.28% 3.44% 9.04% -1.93% -0.97% -0.73% -23.73% -
ROE 0.66% 0.68% 1.93% 0.00% 0.00% 0.00% -37.19% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.85 15.71 16.47 17.00 15.61 16.97 100.30 -70.80%
EPS 0.52 0.54 1.50 -0.30 -0.22 -0.12 -23.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.7993 0.77 0.00 0.00 0.00 0.64 15.08%
Adjusted Per Share Value based on latest NOSH - 231,818
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.80 8.53 8.77 7.80 7.12 7.08 7.94 7.10%
EPS 0.29 0.29 0.79 -0.15 -0.07 -0.05 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4389 0.4341 0.4099 0.00 0.00 0.00 0.0507 322.15%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.79 1.12 1.39 0.67 0.87 1.55 0.85 -
P/RPS 4.99 7.13 8.44 3.94 5.57 9.13 0.85 225.77%
P/EPS 151.92 207.41 93.39 -204.10 -575.01 -1,257.34 -3.57 -
EY 0.66 0.48 1.07 -0.49 -0.17 -0.08 -28.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.40 1.81 0.00 0.00 0.00 1.33 -17.32%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 26/02/04 21/11/03 29/08/03 22/05/03 28/02/03 -
Price 0.76 0.81 1.44 0.75 0.74 0.80 1.40 -
P/RPS 4.80 5.16 8.74 4.41 4.74 4.71 1.40 127.54%
P/EPS 146.15 150.00 96.75 -228.47 -489.09 -648.95 -5.88 -
EY 0.68 0.67 1.03 -0.44 -0.20 -0.15 -17.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.01 1.87 0.00 0.00 0.00 2.19 -42.32%

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