[EDEN] YoY TTM 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- -54.4%
YoY- 59.45%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 247,169 236,615 213,835 180,541 155,520 73,557 84,998 19.46%
PBT 3,878 90,937 4,298 10,308 7,477 -14,765 -17,763 -
Tax -3,600 -4,793 -3,612 -6,108 -4,843 -2,106 2,066 -
NP 278 86,144 686 4,200 2,634 -16,871 -15,697 -
-
NP to SH 444 85,979 600 4,200 2,634 -16,871 -18,432 -
-
Tax Rate 92.83% 5.27% 84.04% 59.25% 64.77% - - -
Total Cost 246,891 150,471 213,149 176,341 152,886 90,428 100,695 16.11%
-
Net Worth 341,600 260,427 257,288 230,399 207,142 25,602 -12,372 -
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 341,600 260,427 257,288 230,399 207,142 25,602 -12,372 -
NOSH 305,000 299,342 306,296 284,444 269,016 40,004 39,910 40.32%
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% 36.41% 0.32% 2.33% 1.69% -22.94% -18.47% -
ROE 0.13% 33.01% 0.23% 1.82% 1.27% -65.90% 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 81.04 79.05 69.81 63.47 57.81 183.87 212.97 -14.86%
EPS 0.15 28.72 0.20 1.48 0.98 -42.17 -46.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.87 0.84 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 48.88 46.80 42.29 35.71 30.76 14.55 16.81 19.46%
EPS 0.09 17.00 0.12 0.83 0.52 -3.34 -3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6756 0.515 0.5088 0.4557 0.4097 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 1.14 0.85 0.44 1.18 2.40 0.46 0.37 20.61%
P/EPS 631.98 2.33 158.25 50.79 141.96 -2.02 -1.71 -
EY 0.16 42.87 0.63 1.97 0.70 -49.62 -58.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.37 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 0.88 0.96 0.62 1.10 2.49 0.76 0.30 19.63%
P/EPS 487.73 2.65 219.51 47.41 147.07 -3.32 -1.36 -
EY 0.21 37.79 0.46 2.11 0.68 -30.12 -73.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.87 0.51 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