[EDEN] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -3.62%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 213,835 179,011 155,471 73,557 68,610 65,552 53,804 -1.45%
PBT 4,298 10,831 7,478 -15,371 -14,598 -14,517 -30,470 -
Tax -3,612 -5,881 -4,843 -510 -728 14,517 30,470 -
NP 686 4,950 2,635 -15,881 -15,326 0 0 -100.00%
-
NP to SH 512 4,950 2,635 -15,881 -15,326 -15,590 -29,327 -
-
Tax Rate 84.04% 54.30% 64.76% - - - - -
Total Cost 213,149 174,061 152,836 89,438 83,936 65,552 53,804 -1.45%
-
Net Worth 179,581 226,525 165,549 25,601 -12,401 2,835 18,523 -2.38%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 179,581 226,525 165,549 25,601 -12,401 2,835 18,523 -2.38%
NOSH 304,375 279,661 214,999 40,002 40,005 39,999 39,999 -2.13%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.32% 2.77% 1.69% -21.59% -22.34% 0.00% 0.00% -
ROE 0.29% 2.19% 1.59% -62.03% 0.00% -549.72% -158.32% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 70.25 64.01 72.31 183.88 171.50 163.88 134.51 0.69%
EPS 0.17 1.77 1.41 -39.70 -38.32 -38.98 -73.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.81 0.77 0.64 -0.31 0.0709 0.4631 -0.25%
Adjusted Per Share Value based on latest NOSH - 40,004
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 42.31 35.42 30.76 14.56 13.58 12.97 10.65 -1.45%
EPS 0.10 0.98 0.52 -3.14 -3.03 -3.08 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.4482 0.3276 0.0507 -0.0245 0.0056 0.0367 -2.38%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.31 0.75 1.39 0.85 0.79 0.59 0.00 -
P/RPS 0.44 1.17 1.92 0.46 0.46 0.36 0.00 -100.00%
P/EPS 184.29 42.37 113.42 -2.14 -2.06 -1.51 0.00 -100.00%
EY 0.54 2.36 0.88 -46.71 -48.49 -66.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.93 1.81 1.33 0.00 8.32 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 19/02/01 22/02/00 -
Price 0.43 0.70 1.44 1.40 0.63 0.52 2.51 -
P/RPS 0.61 1.09 1.99 0.76 0.37 0.32 1.87 1.19%
P/EPS 255.63 39.55 117.50 -3.53 -1.64 -1.33 -3.42 -
EY 0.39 2.53 0.85 -28.36 -60.81 -74.95 -29.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 1.87 2.19 0.00 7.33 5.42 2.15%

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