[EDEN] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -76.61%
YoY- -3076.58%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 228,085 231,924 237,776 249,283 256,357 254,794 252,575 -6.56%
PBT 1,325 -6,801 -5,902 -6,551 -4,365 5,073 4,918 -58.25%
Tax -6,467 -6,388 -6,219 -6,087 -3,971 -4,394 -4,303 31.17%
NP -5,142 -13,189 -12,121 -12,638 -8,336 679 615 -
-
NP to SH -6,287 -14,051 -12,953 -13,216 -7,483 1,249 1,029 -
-
Tax Rate 488.08% - - - - 86.62% 87.49% -
Total Cost 233,227 245,113 249,897 261,921 264,693 254,115 251,960 -5.01%
-
Net Worth 348,800 338,135 341,593 336,420 342,750 344,136 354,113 -1.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 348,800 338,135 341,593 336,420 342,750 344,136 354,113 -1.00%
NOSH 320,000 312,711 314,166 311,500 311,280 305,600 309,999 2.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.25% -5.69% -5.10% -5.07% -3.25% 0.27% 0.24% -
ROE -1.80% -4.16% -3.79% -3.93% -2.18% 0.36% 0.29% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 71.28 74.17 75.68 80.03 82.36 83.38 81.48 -8.52%
EPS -1.96 -4.49 -4.12 -4.24 -2.40 0.41 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.0813 1.0873 1.08 1.1011 1.1261 1.1423 -3.07%
Adjusted Per Share Value based on latest NOSH - 311,500
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 45.13 45.89 47.05 49.33 50.73 50.42 49.98 -6.57%
EPS -1.24 -2.78 -2.56 -2.62 -1.48 0.25 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6902 0.6691 0.6759 0.6657 0.6782 0.681 0.7007 -1.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.47 0.50 0.29 0.33 0.37 0.41 0.65 -
P/RPS 0.66 0.67 0.38 0.41 0.45 0.49 0.80 -12.02%
P/EPS -23.92 -11.13 -7.03 -7.78 -15.39 100.32 195.82 -
EY -4.18 -8.99 -14.22 -12.86 -6.50 1.00 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.27 0.31 0.34 0.36 0.57 -17.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 27/05/08 -
Price 0.43 0.49 0.47 0.33 0.31 0.42 0.58 -
P/RPS 0.60 0.66 0.62 0.41 0.38 0.50 0.71 -10.60%
P/EPS -21.89 -10.91 -11.40 -7.78 -12.90 102.76 174.73 -
EY -4.57 -9.17 -8.77 -12.86 -7.75 0.97 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.43 0.31 0.28 0.37 0.51 -16.36%

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