[EDEN] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -28.69%
YoY- 87.86%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 244,338 237,405 213,835 179,011 155,471 73,557 68,610 23.56%
PBT 5,014 89,540 4,298 10,831 7,478 -15,371 -14,598 -
Tax -4,735 -4,592 -3,612 -5,881 -4,843 -510 -728 36.60%
NP 279 84,948 686 4,950 2,635 -15,881 -15,326 -
-
NP to SH 445 85,056 512 4,950 2,635 -15,881 -15,326 -
-
Tax Rate 94.44% 5.13% 84.04% 54.30% 64.76% - - -
Total Cost 244,059 152,457 213,149 174,061 152,836 89,438 83,936 19.45%
-
Net Worth 343,466 260,802 179,581 226,525 165,549 25,601 -12,401 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 343,466 260,802 179,581 226,525 165,549 25,601 -12,401 -
NOSH 306,666 301,088 304,375 279,661 214,999 40,002 40,005 40.39%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 0.11% 35.78% 0.32% 2.77% 1.69% -21.59% -22.34% -
ROE 0.13% 32.61% 0.29% 2.19% 1.59% -62.03% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 79.68 78.85 70.25 64.01 72.31 183.88 171.50 -11.98%
EPS 0.15 28.25 0.17 1.77 1.41 -39.70 -38.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.8662 0.59 0.81 0.77 0.64 -0.31 -
Adjusted Per Share Value based on latest NOSH - 284,444
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 48.32 46.95 42.29 35.40 30.75 14.55 13.57 23.56%
EPS 0.09 16.82 0.10 0.98 0.52 -3.14 -3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6793 0.5158 0.3552 0.448 0.3274 0.0506 -0.0245 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.92 0.67 0.31 0.75 1.39 0.85 0.79 -
P/RPS 1.15 0.85 0.44 1.17 1.92 0.46 0.46 16.49%
P/EPS 634.01 2.37 184.29 42.37 113.42 -2.14 -2.06 -
EY 0.16 42.16 0.54 2.36 0.88 -46.71 -48.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.53 0.93 1.81 1.33 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 -
Price 0.71 0.76 0.43 0.70 1.44 1.40 0.63 -
P/RPS 0.89 0.96 0.61 1.09 1.99 0.76 0.37 15.74%
P/EPS 489.29 2.69 255.63 39.55 117.50 -3.53 -1.64 -
EY 0.20 37.17 0.39 2.53 0.85 -28.36 -60.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.88 0.73 0.86 1.87 2.19 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