[EDEN] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 53.75%
YoY- -30.87%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 193,092 172,464 143,168 45,920 65,900 56,108 28.02%
PBT 9,200 10,640 1,600 -6,668 -4,724 -4,408 -
Tax -4,800 -4,712 -2,640 -420 4,724 4,408 -
NP 4,400 5,928 -1,040 -7,088 0 0 -
-
NP to SH 4,400 5,928 -1,040 -7,088 -5,416 -5,320 -
-
Tax Rate 52.17% 44.29% 165.00% - - - -
Total Cost 188,692 166,536 144,208 53,008 65,900 56,108 27.43%
-
Net Worth 250,276 219,363 0 -6,800 1,597 17,187 70.81%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 250,276 219,363 0 -6,800 1,597 17,187 70.81%
NOSH 297,948 274,444 210,909 40,000 39,941 39,969 49.41%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.28% 3.44% -0.73% -15.44% 0.00% 0.00% -
ROE 1.76% 2.70% 0.00% 0.00% -339.00% -30.95% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 64.81 62.84 67.88 114.80 164.99 140.38 -14.31%
EPS 1.56 2.16 -0.48 -3.32 -13.56 -13.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.7993 0.00 -0.17 0.04 0.43 14.32%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 38.19 34.11 28.31 9.08 13.03 11.10 28.01%
EPS 0.87 1.17 -0.21 -1.40 -1.07 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.495 0.4338 0.00 -0.0134 0.0032 0.034 70.80%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.56 1.12 1.55 0.56 0.43 2.22 -
P/RPS 0.86 1.78 2.28 0.49 0.26 1.58 -11.44%
P/EPS 37.92 51.85 -314.34 -3.16 -3.17 -16.68 -
EY 2.64 1.93 -0.32 -31.64 -31.53 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.40 0.00 0.00 10.75 5.16 -33.50%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/05 28/05/04 22/05/03 31/05/02 24/05/01 26/05/00 -
Price 0.35 0.81 0.80 0.62 0.50 1.98 -
P/RPS 0.54 1.29 1.18 0.54 0.30 1.41 -17.45%
P/EPS 23.70 37.50 -162.24 -3.50 -3.69 -14.88 -
EY 4.22 2.67 -0.62 -28.58 -27.12 -6.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.01 0.00 0.00 12.50 4.60 -38.02%

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