Highlights

[EDEN] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -304.80%    YoY -     -651.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 90,540 173,282 179,906 195,816 219,660 211,381 205,024 -41.98%
  QoQ % -47.75% -3.68% -8.12% -10.85% 3.92% 3.10% -
  Horiz. % 44.16% 84.52% 87.75% 95.51% 107.14% 103.10% 100.00%
PBT 1,700 19,359 -2,588 -1,930 940 -8,675 3,088 -32.80%
  QoQ % -91.22% 848.03% -34.09% -305.32% 110.84% -380.93% -
  Horiz. % 55.05% 626.91% -83.81% -62.50% 30.44% -280.93% 100.00%
Tax -748 -8,656 -2,000 -2,042 -1,884 4,627 -3,382 -63.40%
  QoQ % 91.36% -332.80% 2.06% -8.39% -140.72% 236.79% -
  Horiz. % 22.11% 255.89% 59.12% 60.37% 55.70% -136.79% 100.00%
NP 952 10,703 -4,588 -3,972 -944 -4,048 -294 -
  QoQ % -91.11% 333.28% -15.51% -320.76% 76.68% -1,273.76% -
  Horiz. % -323.08% -3,632.25% 1,557.02% 1,347.97% 320.36% 1,373.76% 100.00%
NP to SH 632 11,067 -4,602 -4,048 -1,000 -3,150 -445 -
  QoQ % -94.29% 340.45% -13.70% -304.80% 68.25% -607.34% -
  Horiz. % -141.92% -2,485.11% 1,033.53% 908.98% 224.55% 707.34% 100.00%
Tax Rate 44.00 % 44.71 % - % - % 200.43 % - % 109.54 % -45.53%
  QoQ % -1.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.17% 40.82% 0.00% 0.00% 182.97% 0.00% 100.00%
Total Cost 89,588 162,579 184,494 199,788 220,604 215,429 205,318 -42.44%
  QoQ % -44.90% -11.88% -7.65% -9.44% 2.40% 4.92% -
  Horiz. % 43.63% 79.18% 89.86% 97.31% 107.44% 104.92% 100.00%
Net Worth 286,453 283,285 320,320 323,839 326,468 253,660 343,635 -11.42%
  QoQ % 1.12% -11.56% -1.09% -0.81% 28.70% -26.18% -
  Horiz. % 83.36% 82.44% 93.22% 94.24% 95.00% 73.82% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 286,453 283,285 320,320 323,839 326,468 253,660 343,635 -11.42%
  QoQ % 1.12% -11.56% -1.09% -0.81% 28.70% -26.18% -
  Horiz. % 83.36% 82.44% 93.22% 94.24% 95.00% 73.82% 100.00%
NOSH 311,362 311,303 310,990 311,384 312,500 310,363 318,181 -1.43%
  QoQ % 0.02% 0.10% -0.13% -0.36% 0.69% -2.46% -
  Horiz. % 97.86% 97.84% 97.74% 97.86% 98.21% 97.54% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.05 % 6.18 % -2.55 % -2.03 % -0.43 % -1.92 % -0.14 % -
  QoQ % -83.01% 342.35% -25.62% -372.09% 77.60% -1,271.43% -
  Horiz. % -750.00% -4,414.29% 1,821.43% 1,450.00% 307.14% 1,371.43% 100.00%
ROE 0.22 % 3.91 % -1.44 % -1.25 % -0.31 % -1.24 % -0.13 % -
  QoQ % -94.37% 371.53% -15.20% -303.23% 75.00% -853.85% -
  Horiz. % -169.23% -3,007.69% 1,107.69% 961.54% 238.46% 953.85% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.08 55.66 57.85 62.89 70.29 68.11 64.44 -41.14%
  QoQ % -47.75% -3.79% -8.01% -10.53% 3.20% 5.70% -
  Horiz. % 45.13% 86.37% 89.77% 97.59% 109.08% 105.70% 100.00%
EPS 0.20 3.55 -1.48 -1.30 -0.32 -1.37 -0.15 -
  QoQ % -94.37% 339.86% -13.85% -306.25% 76.64% -813.33% -
  Horiz. % -133.33% -2,366.67% 986.67% 866.67% 213.33% 913.33% 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 0.9200 0.9100 1.0300 1.0400 1.0447 0.8173 1.0800 -10.13%
  QoQ % 1.10% -11.65% -0.96% -0.45% 27.82% -24.32% -
  Horiz. % 85.19% 84.26% 95.37% 96.30% 96.73% 75.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 22.45 42.96 44.60 48.55 54.46 52.40 50.83 -41.98%
  QoQ % -47.74% -3.68% -8.14% -10.85% 3.93% 3.09% -
  Horiz. % 44.17% 84.52% 87.74% 95.51% 107.14% 103.09% 100.00%
EPS 0.16 2.74 -1.14 -1.00 -0.25 -0.78 -0.11 -
  QoQ % -94.16% 340.35% -14.00% -300.00% 67.95% -609.09% -
  Horiz. % -145.45% -2,490.91% 1,036.36% 909.09% 227.27% 709.09% 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 0.7102 0.7023 0.7941 0.8029 0.8094 0.6289 0.8519 -11.41%
  QoQ % 1.12% -11.56% -1.10% -0.80% 28.70% -26.18% -
  Horiz. % 83.37% 82.44% 93.22% 94.25% 95.01% 73.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.3300 0.3100 0.2500 0.3200 0.3900 0.4000 0.3900 -
P/RPS 1.13 0.56 0.43 0.51 0.55 0.59 0.61 50.78%
  QoQ % 101.79% 30.23% -15.69% -7.27% -6.78% -3.28% -
  Horiz. % 185.25% 91.80% 70.49% 83.61% 90.16% 96.72% 100.00%
P/EPS 162.58 8.72 -16.89 -24.62 -121.87 -39.41 -278.65 -
  QoQ % 1,764.45% 151.63% 31.40% 79.80% -209.24% 85.86% -
  Horiz. % -58.35% -3.13% 6.06% 8.84% 43.74% 14.14% 100.00%
EY 0.62 11.47 -5.92 -4.06 -0.82 -2.54 -0.36 -
  QoQ % -94.59% 293.75% -45.81% -395.12% 67.72% -605.56% -
  Horiz. % -172.22% -3,186.11% 1,644.44% 1,127.78% 227.78% 705.56% 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 0.36 0.34 0.24 0.31 0.37 0.49 0.36 -
  QoQ % 5.88% 41.67% -22.58% -16.22% -24.49% 36.11% -
  Horiz. % 100.00% 94.44% 66.67% 86.11% 102.78% 136.11% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 01/03/12 30/11/11 26/08/11 31/05/11 28/02/11 29/11/10 -
Price 0.3000 0.3600 0.2900 0.3100 0.3400 0.3800 0.3800 -
P/RPS 1.03 0.65 0.50 0.49 0.48 0.56 0.59 44.94%
  QoQ % 58.46% 30.00% 2.04% 2.08% -14.29% -5.08% -
  Horiz. % 174.58% 110.17% 84.75% 83.05% 81.36% 94.92% 100.00%
P/EPS 147.80 10.13 -19.59 -23.85 -106.25 -37.44 -271.50 -
  QoQ % 1,359.03% 151.71% 17.86% 77.55% -183.79% 86.21% -
  Horiz. % -54.44% -3.73% 7.22% 8.78% 39.13% 13.79% 100.00%
EY 0.68 9.88 -5.10 -4.19 -0.94 -2.67 -0.37 -
  QoQ % -93.12% 293.73% -21.72% -345.74% 64.79% -621.62% -
  Horiz. % -183.78% -2,670.27% 1,378.38% 1,132.43% 254.05% 721.62% 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 0.33 0.40 0.28 0.30 0.33 0.46 0.35 -3.84%
  QoQ % -17.50% 42.86% -6.67% -9.09% -28.26% 31.43% -
  Horiz. % 94.29% 114.29% 80.00% 85.71% 94.29% 131.43% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 

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