[EDEN] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 196.54%
YoY- 7.83%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 54,168 61,969 65,808 64,245 57,811 55,564 44,643 3.27%
PBT 182 1,022 -7,104 2,334 1,724 1,506 3,980 -40.18%
Tax -821 -978 -899 -1,322 -802 -283 -1,716 -11.55%
NP -639 44 -8,003 1,012 922 1,223 2,264 -
-
NP to SH -702 -18 -7,782 950 881 1,075 2,264 -
-
Tax Rate 451.10% 95.69% - 56.64% 46.52% 18.79% 43.12% -
Total Cost 54,807 61,925 73,811 63,233 56,889 54,341 42,379 4.37%
-
Net Worth 340,690 348,800 342,750 257,420 250,534 250,833 223,604 7.26%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 340,690 348,800 342,750 257,420 250,534 250,833 223,604 7.26%
NOSH 315,454 320,000 311,280 296,875 275,312 298,611 279,506 2.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -1.18% 0.07% -12.16% 1.58% 1.59% 2.20% 5.07% -
ROE -0.21% -0.01% -2.27% 0.37% 0.35% 0.43% 1.01% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 17.17 19.37 21.14 21.64 21.00 18.61 15.97 1.21%
EPS -0.23 -0.01 -2.50 0.32 0.32 0.36 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.09 1.1011 0.8671 0.91 0.84 0.80 5.12%
Adjusted Per Share Value based on latest NOSH - 296,875
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.72 12.26 13.02 12.71 11.44 11.00 8.83 3.28%
EPS -0.14 0.00 -1.54 0.19 0.17 0.21 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6742 0.6902 0.6782 0.5094 0.4958 0.4963 0.4425 7.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.39 0.47 0.37 0.89 0.52 0.46 0.74 -
P/RPS 2.27 2.43 1.75 4.11 2.48 2.47 4.63 -11.19%
P/EPS -175.25 -8,355.56 -14.80 278.13 162.50 127.78 91.36 -
EY -0.57 -0.01 -6.76 0.36 0.62 0.78 1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.34 1.03 0.57 0.55 0.93 -14.62%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 28/11/08 29/11/07 22/12/06 18/11/05 30/11/04 -
Price 0.38 0.43 0.31 0.88 0.65 0.38 0.77 -
P/RPS 2.21 2.22 1.47 4.07 3.10 2.04 4.82 -12.18%
P/EPS -170.76 -7,644.44 -12.40 275.00 203.13 105.56 95.06 -
EY -0.59 -0.01 -8.06 0.36 0.49 0.95 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.28 1.01 0.71 0.45 0.96 -15.47%

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