Highlights

[EDEN] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     31.47%    YoY -     90.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 199,200 223,544 227,407 222,801 210,264 198,912 246,574 -13.29%
  QoQ % -10.89% -1.70% 2.07% 5.96% 5.71% -19.33% -
  Horiz. % 80.79% 90.66% 92.23% 90.36% 85.27% 80.67% 100.00%
PBT 4,266 5,628 4,296 4,116 4,136 10,484 -1,726 -
  QoQ % -24.20% 31.01% 4.37% -0.48% -60.55% 707.42% -
  Horiz. % -247.16% -326.07% -248.90% -238.47% -239.63% -607.42% 100.00%
Tax -3,432 -4,240 -2,684 -5,102 -5,698 -6,064 -12,488 -57.83%
  QoQ % 19.06% -57.97% 47.40% 10.45% 6.04% 51.44% -
  Horiz. % 27.48% 33.95% 21.49% 40.86% 45.63% 48.56% 100.00%
NP 834 1,388 1,612 -986 -1,562 4,420 -14,214 -
  QoQ % -39.91% -13.90% 263.38% 36.83% -135.34% 131.10% -
  Horiz. % -5.87% -9.77% -11.34% 6.94% 10.99% -31.10% 100.00%
NP to SH 734 1,472 1,576 -978 -1,428 4,524 -13,539 -
  QoQ % -50.14% -6.60% 261.04% 31.47% -131.56% 133.41% -
  Horiz. % -5.42% -10.87% -11.64% 7.23% 10.55% -33.41% 100.00%
Tax Rate 80.45 % 75.34 % 62.48 % 123.97 % 137.77 % 57.84 % - % -
  QoQ % 6.78% 20.58% -49.60% -10.02% 138.19% 0.00% -
  Horiz. % 139.09% 130.26% 108.02% 214.33% 238.19% 100.00% -
Total Cost 198,366 222,156 225,795 223,787 211,826 194,492 260,788 -16.71%
  QoQ % -10.71% -1.61% 0.90% 5.65% 8.91% -25.42% -
  Horiz. % 76.06% 85.19% 86.58% 85.81% 81.23% 74.58% 100.00%
Net Worth 313,636 333,636 328,745 338,808 335,673 341,593 336,140 -4.53%
  QoQ % -5.99% 1.49% -2.97% 0.93% -1.73% 1.62% -
  Horiz. % 93.31% 99.25% 97.80% 100.79% 99.86% 101.62% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 313,636 333,636 328,745 338,808 335,673 341,593 336,140 -4.53%
  QoQ % -5.99% 1.49% -2.97% 0.93% -1.73% 1.62% -
  Horiz. % 93.31% 99.25% 97.80% 100.79% 99.86% 101.62% 100.00%
NOSH 313,636 333,636 313,090 310,833 310,434 314,166 311,241 0.51%
  QoQ % -5.99% 6.56% 0.73% 0.13% -1.19% 0.94% -
  Horiz. % 100.77% 107.20% 100.59% 99.87% 99.74% 100.94% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.42 % 0.62 % 0.71 % -0.44 % -0.74 % 2.22 % -5.76 % -
  QoQ % -32.26% -12.68% 261.36% 40.54% -133.33% 138.54% -
  Horiz. % -7.29% -10.76% -12.33% 7.64% 12.85% -38.54% 100.00%
ROE 0.23 % 0.44 % 0.48 % -0.29 % -0.43 % 1.32 % -4.03 % -
  QoQ % -47.73% -8.33% 265.52% 32.56% -132.58% 132.75% -
  Horiz. % -5.71% -10.92% -11.91% 7.20% 10.67% -32.75% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.51 67.00 72.63 71.68 67.73 63.31 79.22 -13.74%
  QoQ % -5.21% -7.75% 1.33% 5.83% 6.98% -20.08% -
  Horiz. % 80.17% 84.57% 91.68% 90.48% 85.50% 79.92% 100.00%
EPS 0.24 0.48 0.51 -0.32 -0.46 1.48 -4.35 -
  QoQ % -50.00% -5.88% 259.38% 30.43% -131.08% 134.02% -
  Horiz. % -5.52% -11.03% -11.72% 7.36% 10.57% -34.02% 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 1.0000 1.0500 1.0900 1.0813 1.0873 1.0800 -5.01%
  QoQ % 0.00% -4.76% -3.67% 0.80% -0.55% 0.68% -
  Horiz. % 92.59% 92.59% 97.22% 100.93% 100.12% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.43 56.59 57.57 56.40 53.23 50.35 62.42 -13.29%
  QoQ % -10.89% -1.70% 2.07% 5.96% 5.72% -19.34% -
  Horiz. % 80.79% 90.66% 92.23% 90.36% 85.28% 80.66% 100.00%
EPS 0.19 0.37 0.40 -0.25 -0.36 1.15 -3.43 -
  QoQ % -48.65% -7.50% 260.00% 30.56% -131.30% 133.53% -
  Horiz. % -5.54% -10.79% -11.66% 7.29% 10.50% -33.53% 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 0.7940 0.8446 0.8322 0.8577 0.8497 0.8647 0.8509 -4.52%
  QoQ % -5.99% 1.49% -2.97% 0.94% -1.73% 1.62% -
  Horiz. % 93.31% 99.26% 97.80% 100.80% 99.86% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.3400 0.4100 0.3800 0.4700 0.5000 0.2900 0.3300 -
P/RPS 0.54 0.61 0.52 0.66 0.74 0.46 0.42 18.29%
  QoQ % -11.48% 17.31% -21.21% -10.81% 60.87% 9.52% -
  Horiz. % 128.57% 145.24% 123.81% 157.14% 176.19% 109.52% 100.00%
P/EPS 145.28 92.93 75.49 -149.28 -108.70 20.14 -7.59 -
  QoQ % 56.33% 23.10% 150.57% -37.33% -639.72% 365.35% -
  Horiz. % -1,914.10% -1,224.37% -994.60% 1,966.80% 1,432.15% -265.35% 100.00%
EY 0.69 1.08 1.32 -0.67 -0.92 4.97 -13.18 -
  QoQ % -36.11% -18.18% 297.01% 27.17% -118.51% 137.71% -
  Horiz. % -5.24% -8.19% -10.02% 5.08% 6.98% -37.71% 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 0.41 0.36 0.43 0.46 0.27 0.31 6.37%
  QoQ % -17.07% 13.89% -16.28% -6.52% 70.37% -12.90% -
  Horiz. % 109.68% 132.26% 116.13% 138.71% 148.39% 87.10% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.3700 0.3400 0.4200 0.4300 0.4900 0.4700 0.3300 -
P/RPS 0.58 0.51 0.58 0.60 0.72 0.74 0.42 24.08%
  QoQ % 13.73% -12.07% -3.33% -16.67% -2.70% 76.19% -
  Horiz. % 138.10% 121.43% 138.10% 142.86% 171.43% 176.19% 100.00%
P/EPS 158.10 77.06 83.44 -136.57 -106.52 32.64 -7.59 -
  QoQ % 105.16% -7.65% 161.10% -28.21% -426.35% 530.04% -
  Horiz. % -2,083.00% -1,015.28% -1,099.34% 1,799.34% 1,403.43% -430.04% 100.00%
EY 0.63 1.30 1.20 -0.73 -0.94 3.06 -13.18 -
  QoQ % -51.54% 8.33% 264.38% 22.34% -130.72% 123.22% -
  Horiz. % -4.78% -9.86% -9.10% 5.54% 7.13% -23.22% 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 0.37 0.34 0.40 0.39 0.45 0.43 0.31 12.56%
  QoQ % 8.82% -15.00% 2.56% -13.33% 4.65% 38.71% -
  Horiz. % 119.35% 109.68% 129.03% 125.81% 145.16% 138.71% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers