[EDEN] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 55.2%
YoY- 5588.18%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 236,369 236,615 235,249 233,002 221,637 213,835 200,811 11.49%
PBT 26,894 90,937 92,063 91,845 66,973 4,298 4,037 254.45%
Tax 5,369 -4,793 -8,975 -8,456 -13,255 -3,612 -3,602 -
NP 32,263 86,144 83,088 83,389 53,718 686 435 1669.90%
-
NP to SH 32,143 85,979 83,024 83,218 53,619 600 274 2303.35%
-
Tax Rate -19.96% 5.27% 9.75% 9.21% 19.79% 84.04% 89.22% -
Total Cost 204,106 150,471 152,161 149,613 167,919 213,149 200,376 1.23%
-
Net Worth 273,566 260,427 0 290,594 313,284 257,288 250,833 5.95%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 273,566 260,427 0 290,594 313,284 257,288 250,833 5.95%
NOSH 314,444 299,342 275,312 301,196 301,235 306,296 298,611 3.50%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.65% 36.41% 35.32% 35.79% 24.24% 0.32% 0.22% -
ROE 11.75% 33.01% 0.00% 28.64% 17.12% 0.23% 0.11% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 75.17 79.05 85.45 77.36 73.58 69.81 67.25 7.71%
EPS 10.22 28.72 30.16 27.63 17.80 0.20 0.09 2251.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.00 0.9648 1.04 0.84 0.84 2.36%
Adjusted Per Share Value based on latest NOSH - 301,196
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 46.75 46.80 46.53 46.08 43.83 42.29 39.71 11.50%
EPS 6.36 17.00 16.42 16.46 10.60 0.12 0.05 2436.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.541 0.515 0.00 0.5747 0.6196 0.5088 0.4961 5.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.81 0.67 0.52 0.40 0.41 0.31 0.46 -
P/RPS 1.08 0.85 0.61 0.52 0.56 0.44 0.68 36.16%
P/EPS 7.92 2.33 1.72 1.45 2.30 158.25 501.32 -93.71%
EY 12.62 42.87 57.99 69.07 43.41 0.63 0.20 1488.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.77 0.00 0.41 0.39 0.37 0.55 41.97%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 22/12/06 30/08/06 31/05/06 28/02/06 18/11/05 -
Price 0.91 0.76 0.65 0.49 0.35 0.43 0.38 -
P/RPS 1.21 0.96 0.76 0.63 0.48 0.62 0.57 65.24%
P/EPS 8.90 2.65 2.16 1.77 1.97 219.51 414.13 -92.28%
EY 11.23 37.79 46.39 56.39 50.86 0.46 0.24 1201.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.87 0.00 0.51 0.34 0.51 0.45 76.01%

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