[EDEN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -81.27%
YoY- -97.02%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 233,002 221,637 213,835 200,811 189,710 185,698 180,541 18.59%
PBT 91,845 66,973 4,298 4,037 6,511 9,948 10,308 331.51%
Tax -8,456 -13,255 -3,612 -3,602 -5,035 -6,130 -6,108 24.28%
NP 83,389 53,718 686 435 1,476 3,818 4,200 637.25%
-
NP to SH 83,218 53,619 600 274 1,463 3,818 4,200 636.24%
-
Tax Rate 9.21% 19.79% 84.04% 89.22% 77.33% 61.62% 59.25% -
Total Cost 149,613 167,919 213,149 200,376 188,234 181,880 176,341 -10.40%
-
Net Worth 290,594 313,284 257,288 250,833 247,616 250,276 230,399 16.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 290,594 313,284 257,288 250,833 247,616 250,276 230,399 16.78%
NOSH 301,196 301,235 306,296 298,611 298,333 297,948 284,444 3.89%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 35.79% 24.24% 0.32% 0.22% 0.78% 2.06% 2.33% -
ROE 28.64% 17.12% 0.23% 0.11% 0.59% 1.53% 1.82% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 77.36 73.58 69.81 67.25 63.59 62.33 63.47 14.14%
EPS 27.63 17.80 0.20 0.09 0.49 1.28 1.48 607.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9648 1.04 0.84 0.84 0.83 0.84 0.81 12.40%
Adjusted Per Share Value based on latest NOSH - 298,611
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.08 43.83 42.29 39.71 37.52 36.73 35.71 18.58%
EPS 16.46 10.60 0.12 0.05 0.29 0.76 0.83 636.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5747 0.6196 0.5088 0.4961 0.4897 0.495 0.4557 16.77%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.40 0.41 0.31 0.46 0.46 0.56 0.75 -
P/RPS 0.52 0.56 0.44 0.68 0.72 0.90 1.18 -42.17%
P/EPS 1.45 2.30 158.25 501.32 93.80 43.70 50.79 -90.71%
EY 69.07 43.41 0.63 0.20 1.07 2.29 1.97 978.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.37 0.55 0.55 0.67 0.93 -42.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 18/11/05 30/08/05 26/05/05 28/02/05 -
Price 0.49 0.35 0.43 0.38 0.47 0.35 0.70 -
P/RPS 0.63 0.48 0.62 0.57 0.74 0.56 1.10 -31.10%
P/EPS 1.77 1.97 219.51 414.13 95.84 27.31 47.41 -88.89%
EY 56.39 50.86 0.46 0.24 1.04 3.66 2.11 799.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.51 0.45 0.57 0.42 0.86 -29.48%

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