Highlights

[EDEN] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -131.56%    YoY -     -780.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 223,544 227,407 222,801 210,264 198,912 246,574 251,065 -7.45%
  QoQ % -1.70% 2.07% 5.96% 5.71% -19.33% -1.79% -
  Horiz. % 89.04% 90.58% 88.74% 83.75% 79.23% 98.21% 100.00%
PBT 5,628 4,296 4,116 4,136 10,484 -1,726 -6,381 -
  QoQ % 31.01% 4.37% -0.48% -60.55% 707.42% 72.95% -
  Horiz. % -88.19% -67.32% -64.50% -64.81% -164.29% 27.05% 100.00%
Tax -4,240 -2,684 -5,102 -5,698 -6,064 -12,488 -4,596 -5.24%
  QoQ % -57.97% 47.40% 10.45% 6.04% 51.44% -171.71% -
  Horiz. % 92.25% 58.40% 111.02% 123.98% 131.94% 271.71% 100.00%
NP 1,388 1,612 -986 -1,562 4,420 -14,214 -10,977 -
  QoQ % -13.90% 263.38% 36.83% -135.34% 131.10% -29.49% -
  Horiz. % -12.64% -14.68% 8.99% 14.23% -40.26% 129.49% 100.00%
NP to SH 1,472 1,576 -978 -1,428 4,524 -13,539 -10,238 -
  QoQ % -6.60% 261.04% 31.47% -131.56% 133.41% -32.23% -
  Horiz. % -14.38% -15.39% 9.56% 13.95% -44.19% 132.23% 100.00%
Tax Rate 75.34 % 62.48 % 123.97 % 137.77 % 57.84 % - % - % -
  QoQ % 20.58% -49.60% -10.02% 138.19% 0.00% 0.00% -
  Horiz. % 130.26% 108.02% 214.33% 238.19% 100.00% - -
Total Cost 222,156 225,795 223,787 211,826 194,492 260,788 262,042 -10.43%
  QoQ % -1.61% 0.90% 5.65% 8.91% -25.42% -0.48% -
  Horiz. % 84.78% 86.17% 85.40% 80.84% 74.22% 99.52% 100.00%
Net Worth 333,636 328,745 338,808 335,673 341,593 336,140 342,321 -1.70%
  QoQ % 1.49% -2.97% 0.93% -1.73% 1.62% -1.81% -
  Horiz. % 97.46% 96.03% 98.97% 98.06% 99.79% 98.19% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 333,636 328,745 338,808 335,673 341,593 336,140 342,321 -1.70%
  QoQ % 1.49% -2.97% 0.93% -1.73% 1.62% -1.81% -
  Horiz. % 97.46% 96.03% 98.97% 98.06% 99.79% 98.19% 100.00%
NOSH 333,636 313,090 310,833 310,434 314,166 311,241 310,890 4.82%
  QoQ % 6.56% 0.73% 0.13% -1.19% 0.94% 0.11% -
  Horiz. % 107.32% 100.71% 99.98% 99.85% 101.05% 100.11% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.62 % 0.71 % -0.44 % -0.74 % 2.22 % -5.76 % -4.37 % -
  QoQ % -12.68% 261.36% 40.54% -133.33% 138.54% -31.81% -
  Horiz. % -14.19% -16.25% 10.07% 16.93% -50.80% 131.81% 100.00%
ROE 0.44 % 0.48 % -0.29 % -0.43 % 1.32 % -4.03 % -2.99 % -
  QoQ % -8.33% 265.52% 32.56% -132.58% 132.75% -34.78% -
  Horiz. % -14.72% -16.05% 9.70% 14.38% -44.15% 134.78% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 67.00 72.63 71.68 67.73 63.31 79.22 80.76 -11.72%
  QoQ % -7.75% 1.33% 5.83% 6.98% -20.08% -1.91% -
  Horiz. % 82.96% 89.93% 88.76% 83.87% 78.39% 98.09% 100.00%
EPS 0.48 0.51 -0.32 -0.46 1.48 -4.35 -3.29 -
  QoQ % -5.88% 259.38% 30.43% -131.08% 134.02% -32.22% -
  Horiz. % -14.59% -15.50% 9.73% 13.98% -44.98% 132.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0000 1.0500 1.0900 1.0813 1.0873 1.0800 1.1011 -6.22%
  QoQ % -4.76% -3.67% 0.80% -0.55% 0.68% -1.92% -
  Horiz. % 90.82% 95.36% 98.99% 98.20% 98.75% 98.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 55.42 56.38 55.24 52.13 49.31 61.13 62.24 -7.45%
  QoQ % -1.70% 2.06% 5.97% 5.72% -19.34% -1.78% -
  Horiz. % 89.04% 90.58% 88.75% 83.76% 79.23% 98.22% 100.00%
EPS 0.36 0.39 -0.24 -0.35 1.12 -3.36 -2.54 -
  QoQ % -7.69% 262.50% 31.43% -131.25% 133.33% -32.28% -
  Horiz. % -14.17% -15.35% 9.45% 13.78% -44.09% 132.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8271 0.8150 0.8400 0.8322 0.8469 0.8333 0.8487 -1.71%
  QoQ % 1.48% -2.98% 0.94% -1.74% 1.63% -1.81% -
  Horiz. % 97.45% 96.03% 98.97% 98.06% 99.79% 98.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.4100 0.3800 0.4700 0.5000 0.2900 0.3300 0.3700 -
P/RPS 0.61 0.52 0.66 0.74 0.46 0.42 0.46 20.72%
  QoQ % 17.31% -21.21% -10.81% 60.87% 9.52% -8.70% -
  Horiz. % 132.61% 113.04% 143.48% 160.87% 100.00% 91.30% 100.00%
P/EPS 92.93 75.49 -149.28 -108.70 20.14 -7.59 -11.23 -
  QoQ % 23.10% 150.57% -37.33% -639.72% 365.35% 32.41% -
  Horiz. % -827.52% -672.22% 1,329.30% 967.94% -179.34% 67.59% 100.00%
EY 1.08 1.32 -0.67 -0.92 4.97 -13.18 -8.90 -
  QoQ % -18.18% 297.01% 27.17% -118.51% 137.71% -48.09% -
  Horiz. % -12.13% -14.83% 7.53% 10.34% -55.84% 148.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.36 0.43 0.46 0.27 0.31 0.34 13.31%
  QoQ % 13.89% -16.28% -6.52% 70.37% -12.90% -8.82% -
  Horiz. % 120.59% 105.88% 126.47% 135.29% 79.41% 91.18% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.3400 0.4200 0.4300 0.4900 0.4700 0.3300 0.3100 -
P/RPS 0.51 0.58 0.60 0.72 0.74 0.42 0.38 21.69%
  QoQ % -12.07% -3.33% -16.67% -2.70% 76.19% 10.53% -
  Horiz. % 134.21% 152.63% 157.89% 189.47% 194.74% 110.53% 100.00%
P/EPS 77.06 83.44 -136.57 -106.52 32.64 -7.59 -9.41 -
  QoQ % -7.65% 161.10% -28.21% -426.35% 530.04% 19.34% -
  Horiz. % -818.92% -886.72% 1,451.33% 1,131.99% -346.87% 80.66% 100.00%
EY 1.30 1.20 -0.73 -0.94 3.06 -13.18 -10.62 -
  QoQ % 8.33% 264.38% 22.34% -130.72% 123.22% -24.11% -
  Horiz. % -12.24% -11.30% 6.87% 8.85% -28.81% 124.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.40 0.39 0.45 0.43 0.31 0.28 13.83%
  QoQ % -15.00% 2.56% -13.33% 4.65% 38.71% 10.71% -
  Horiz. % 121.43% 142.86% 139.29% 160.71% 153.57% 110.71% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers