[EDEN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 131.76%
YoY- -96.8%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 249,283 256,357 254,794 252,575 247,169 241,974 235,540 3.83%
PBT -6,551 -4,365 5,073 4,918 3,878 3,096 2,486 -
Tax -6,087 -3,971 -4,394 -4,303 -3,600 -414 106 -
NP -12,638 -8,336 679 615 278 2,682 2,592 -
-
NP to SH -13,216 -7,483 1,249 1,029 444 2,524 2,455 -
-
Tax Rate - - 86.62% 87.49% 92.83% 13.37% -4.26% -
Total Cost 261,921 264,693 254,115 251,960 246,891 239,292 232,948 8.09%
-
Net Worth 336,420 342,750 344,136 354,113 341,600 257,420 257,599 19.38%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 336,420 342,750 344,136 354,113 341,600 257,420 257,599 19.38%
NOSH 311,500 311,280 305,600 309,999 305,000 296,875 298,181 2.94%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.07% -3.25% 0.27% 0.24% 0.11% 1.11% 1.10% -
ROE -3.93% -2.18% 0.36% 0.29% 0.13% 0.98% 0.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 80.03 82.36 83.38 81.48 81.04 81.51 78.99 0.87%
EPS -4.24 -2.40 0.41 0.33 0.15 0.85 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.1011 1.1261 1.1423 1.12 0.8671 0.8639 15.97%
Adjusted Per Share Value based on latest NOSH - 309,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.30 50.70 50.39 49.95 48.88 47.86 46.58 3.83%
EPS -2.61 -1.48 0.25 0.20 0.09 0.50 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6653 0.6779 0.6806 0.7003 0.6756 0.5091 0.5095 19.37%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.37 0.41 0.65 0.92 0.89 1.28 -
P/RPS 0.41 0.45 0.49 0.80 1.14 1.09 1.62 -59.82%
P/EPS -7.78 -15.39 100.32 195.82 631.98 104.68 155.47 -
EY -12.86 -6.50 1.00 0.51 0.16 0.96 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.36 0.57 0.82 1.03 1.48 -64.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 27/05/08 29/02/08 29/11/07 27/08/07 -
Price 0.33 0.31 0.42 0.58 0.71 0.88 0.98 -
P/RPS 0.41 0.38 0.50 0.71 0.88 1.08 1.24 -52.02%
P/EPS -7.78 -12.90 102.76 174.73 487.73 103.51 119.03 -
EY -12.86 -7.75 0.97 0.57 0.21 0.97 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.37 0.51 0.63 1.01 1.13 -57.61%

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