[EDEN] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 235.08%
YoY- -74.22%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 251,065 238,814 232,202 203,117 175,882 148,312 44,574 33.35%
PBT -6,381 4,609 121,730 4,710 13,072 1,680 -9,056 -5.66%
Tax -4,596 -4,101 -9,940 -2,789 -6,130 -3,506 -576 41.31%
NP -10,977 508 111,790 1,921 6,941 -1,826 -9,632 2.20%
-
NP to SH -10,238 332 111,661 1,789 6,941 -1,826 -9,632 1.02%
-
Tax Rate - 88.98% 8.17% 59.21% 46.89% 208.69% - -
Total Cost 262,042 238,306 120,412 201,196 168,941 150,138 54,206 30.00%
-
Net Worth 342,321 269,884 273,837 250,506 222,716 0 -12,000 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 342,321 269,884 273,837 250,506 222,716 0 -12,000 -
NOSH 310,890 311,250 300,919 298,222 278,395 242,045 40,000 40.69%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -4.37% 0.21% 48.14% 0.95% 3.95% -1.23% -21.61% -
ROE -2.99% 0.12% 40.78% 0.71% 3.12% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 80.76 76.73 77.16 68.11 63.18 61.27 111.44 -5.22%
EPS -3.29 0.11 37.11 0.60 2.49 -0.83 -24.08 -28.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 0.8671 0.91 0.84 0.80 0.00 -0.30 -
Adjusted Per Share Value based on latest NOSH - 298,611
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 49.68 47.26 45.95 40.19 34.80 29.35 8.82 33.35%
EPS -2.03 0.07 22.10 0.35 1.37 -0.36 -1.91 1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6774 0.534 0.5419 0.4957 0.4407 0.00 -0.0237 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.37 0.89 0.52 0.46 0.74 0.67 0.55 -
P/RPS 0.46 1.16 0.67 0.68 1.17 1.09 0.49 -1.04%
P/EPS -11.23 834.38 1.40 76.67 29.68 -88.78 -2.28 30.40%
EY -8.90 0.12 71.36 1.30 3.37 -1.13 -43.78 -23.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.03 0.57 0.55 0.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 22/12/06 18/11/05 30/11/04 21/11/03 26/11/02 -
Price 0.31 0.88 0.65 0.38 0.77 0.75 0.75 -
P/RPS 0.38 1.15 0.84 0.56 1.22 1.22 0.67 -9.01%
P/EPS -9.41 825.00 1.75 63.33 30.88 -99.38 -3.11 20.24%
EY -10.62 0.12 57.09 1.58 3.24 -1.01 -32.11 -16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 1.01 0.71 0.45 0.96 0.00 0.00 -

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