[EDEN] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -699.12%
YoY- -396.47%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 231,924 237,776 249,283 256,357 254,794 252,575 247,169 -4.15%
PBT -6,801 -5,902 -6,551 -4,365 5,073 4,918 3,878 -
Tax -6,388 -6,219 -6,087 -3,971 -4,394 -4,303 -3,600 46.62%
NP -13,189 -12,121 -12,638 -8,336 679 615 278 -
-
NP to SH -14,051 -12,953 -13,216 -7,483 1,249 1,029 444 -
-
Tax Rate - - - - 86.62% 87.49% 92.83% -
Total Cost 245,113 249,897 261,921 264,693 254,115 251,960 246,891 -0.48%
-
Net Worth 338,135 341,593 336,420 342,750 344,136 354,113 341,600 -0.67%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 338,135 341,593 336,420 342,750 344,136 354,113 341,600 -0.67%
NOSH 312,711 314,166 311,500 311,280 305,600 309,999 305,000 1.67%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -5.69% -5.10% -5.07% -3.25% 0.27% 0.24% 0.11% -
ROE -4.16% -3.79% -3.93% -2.18% 0.36% 0.29% 0.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 74.17 75.68 80.03 82.36 83.38 81.48 81.04 -5.73%
EPS -4.49 -4.12 -4.24 -2.40 0.41 0.33 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0813 1.0873 1.08 1.1011 1.1261 1.1423 1.12 -2.31%
Adjusted Per Share Value based on latest NOSH - 311,280
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.89 47.05 49.33 50.73 50.42 49.98 48.91 -4.16%
EPS -2.78 -2.56 -2.62 -1.48 0.25 0.20 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6691 0.6759 0.6657 0.6782 0.681 0.7007 0.676 -0.68%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.50 0.29 0.33 0.37 0.41 0.65 0.92 -
P/RPS 0.67 0.38 0.41 0.45 0.49 0.80 1.14 -29.85%
P/EPS -11.13 -7.03 -7.78 -15.39 100.32 195.82 631.98 -
EY -8.99 -14.22 -12.86 -6.50 1.00 0.51 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.27 0.31 0.34 0.36 0.57 0.82 -32.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 27/05/08 29/02/08 -
Price 0.49 0.47 0.33 0.31 0.42 0.58 0.71 -
P/RPS 0.66 0.62 0.41 0.38 0.50 0.71 0.88 -17.46%
P/EPS -10.91 -11.40 -7.78 -12.90 102.76 174.73 487.73 -
EY -9.17 -8.77 -12.86 -7.75 0.97 0.57 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.31 0.28 0.37 0.51 0.63 -20.11%

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