[EDEN] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -96.93%
YoY- -18.05%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 59,037 55,829 62,863 57,811 59,866 56,075 61,497 -2.69%
PBT 191 932 -361 1,724 24,599 64,975 765 -60.45%
Tax -1,073 -681 2,662 -802 4,190 -10,843 -1,520 -20.76%
NP -882 251 2,301 922 28,789 54,132 -755 10.95%
-
NP to SH -984 283 2,275 881 28,704 54,132 -680 28.02%
-
Tax Rate 561.78% 73.07% - 46.52% -17.03% 16.69% 198.69% -
Total Cost 59,919 55,578 60,562 56,889 31,077 1,943 62,252 -2.52%
-
Net Worth 257,599 273,566 260,427 250,534 290,594 313,284 257,288 0.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 257,599 273,566 260,427 250,534 290,594 313,284 257,288 0.08%
NOSH 298,181 314,444 299,342 275,312 301,196 301,235 306,296 -1.77%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -1.49% 0.45% 3.66% 1.59% 48.09% 96.53% -1.23% -
ROE -0.38% 0.10% 0.87% 0.35% 9.88% 17.28% -0.26% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.80 17.75 21.00 21.00 19.88 18.62 20.08 -0.93%
EPS -0.33 0.09 0.76 0.32 9.53 17.97 -0.23 27.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8639 0.87 0.87 0.91 0.9648 1.04 0.84 1.89%
Adjusted Per Share Value based on latest NOSH - 275,312
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.68 11.05 12.44 11.44 11.85 11.10 12.17 -2.70%
EPS -0.19 0.06 0.45 0.17 5.68 10.71 -0.13 28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5097 0.5413 0.5153 0.4958 0.575 0.6199 0.5091 0.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.28 0.81 0.67 0.52 0.40 0.41 0.31 -
P/RPS 6.46 4.56 3.19 2.48 2.01 2.20 1.54 160.78%
P/EPS -387.88 900.00 88.16 162.50 4.20 2.28 -139.64 97.97%
EY -0.26 0.11 1.13 0.62 23.83 43.83 -0.72 -49.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.93 0.77 0.57 0.41 0.39 0.37 152.62%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 31/05/07 28/02/07 22/12/06 30/08/06 31/05/06 28/02/06 -
Price 0.98 0.91 0.76 0.65 0.49 0.35 0.43 -
P/RPS 4.95 5.13 3.62 3.10 2.47 1.88 2.14 75.17%
P/EPS -296.97 1,011.11 100.00 203.13 5.14 1.95 -193.69 33.06%
EY -0.34 0.10 1.00 0.49 19.45 51.34 -0.52 -24.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.05 0.87 0.71 0.51 0.34 0.51 70.20%

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