[EDEN] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.81%
YoY- -96.96%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 254,794 252,575 247,169 241,974 235,540 236,369 236,615 5.06%
PBT 5,073 4,918 3,878 3,096 2,486 26,894 90,937 -85.42%
Tax -4,394 -4,303 -3,600 -414 106 5,369 -4,793 -5.63%
NP 679 615 278 2,682 2,592 32,263 86,144 -96.05%
-
NP to SH 1,249 1,029 444 2,524 2,455 32,143 85,979 -94.06%
-
Tax Rate 86.62% 87.49% 92.83% 13.37% -4.26% -19.96% 5.27% -
Total Cost 254,115 251,960 246,891 239,292 232,948 204,106 150,471 41.85%
-
Net Worth 344,136 354,113 341,600 257,420 257,599 273,566 260,427 20.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 344,136 354,113 341,600 257,420 257,599 273,566 260,427 20.43%
NOSH 305,600 309,999 305,000 296,875 298,181 314,444 299,342 1.39%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.27% 0.24% 0.11% 1.11% 1.10% 13.65% 36.41% -
ROE 0.36% 0.29% 0.13% 0.98% 0.95% 11.75% 33.01% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 83.38 81.48 81.04 81.51 78.99 75.17 79.05 3.62%
EPS 0.41 0.33 0.15 0.85 0.82 10.22 28.72 -94.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1261 1.1423 1.12 0.8671 0.8639 0.87 0.87 18.78%
Adjusted Per Share Value based on latest NOSH - 296,875
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 50.42 49.98 48.91 47.88 46.61 46.77 46.82 5.06%
EPS 0.25 0.20 0.09 0.50 0.49 6.36 17.01 -94.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.681 0.7007 0.676 0.5094 0.5097 0.5413 0.5153 20.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.41 0.65 0.92 0.89 1.28 0.81 0.67 -
P/RPS 0.49 0.80 1.14 1.09 1.62 1.08 0.85 -30.75%
P/EPS 100.32 195.82 631.98 104.68 155.47 7.92 2.33 1131.26%
EY 1.00 0.51 0.16 0.96 0.64 12.62 42.87 -91.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.57 0.82 1.03 1.48 0.93 0.77 -39.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 29/02/08 29/11/07 27/08/07 31/05/07 28/02/07 -
Price 0.42 0.58 0.71 0.88 0.98 0.91 0.76 -
P/RPS 0.50 0.71 0.88 1.08 1.24 1.21 0.96 -35.29%
P/EPS 102.76 174.73 487.73 103.51 119.03 8.90 2.65 1048.20%
EY 0.97 0.57 0.21 0.97 0.84 11.23 37.79 -91.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.63 1.01 1.13 1.05 0.87 -43.47%

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