[EDEN] YoY TTM 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
QoQ- -7.48%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 213,835 180,541 155,520 73,557 84,998 104,255 15.44%
PBT 4,298 10,308 7,477 -14,765 -17,763 -25,303 -
Tax -3,612 -6,108 -4,843 -2,106 2,066 25,303 -
NP 686 4,200 2,634 -16,871 -15,697 0 -
-
NP to SH 600 4,200 2,634 -16,871 -18,432 -27,151 -
-
Tax Rate 84.04% 59.25% 64.77% - - - -
Total Cost 213,149 176,341 152,886 90,428 100,695 104,255 15.36%
-
Net Worth 257,288 230,399 207,142 25,602 -12,372 2,836 146.22%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 257,288 230,399 207,142 25,602 -12,372 2,836 146.22%
NOSH 306,296 284,444 269,016 40,004 39,910 40,000 50.21%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.32% 2.33% 1.69% -22.94% -18.47% 0.00% -
ROE 0.23% 1.82% 1.27% -65.90% 0.00% -957.37% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 69.81 63.47 57.81 183.87 212.97 260.64 -23.15%
EPS 0.20 1.48 0.98 -42.17 -46.18 -67.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.77 0.64 -0.31 0.0709 63.91%
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 CAGR
RPS 42.29 35.71 30.76 14.55 16.81 20.62 15.43%
EPS 0.12 0.83 0.52 -3.34 -3.65 -5.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5088 0.4557 0.4097 0.0506 -0.0245 0.0056 146.29%
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 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 -
P/RPS 0.44 1.18 2.40 0.46 0.37 0.23 13.84%
P/EPS 158.25 50.79 141.96 -2.02 -1.71 -0.87 -
EY 0.63 1.97 0.70 -49.62 -58.46 -115.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.93 1.81 1.33 0.00 8.32 -46.32%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 19/02/01 -
Price 0.43 0.70 1.44 1.40 0.63 0.52 -
P/RPS 0.62 1.10 2.49 0.76 0.30 0.20 25.37%
P/EPS 219.51 47.41 147.07 -3.32 -1.36 -0.77 -
EY 0.46 2.11 0.68 -30.12 -73.31 -130.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.86 1.87 2.19 0.00 7.33 -41.30%

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