Highlights

[EDEN] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -160.67%    YoY -     54.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 195,816 219,660 211,381 205,024 199,200 223,544 227,407 -9.51%
  QoQ % -10.85% 3.92% 3.10% 2.92% -10.89% -1.70% -
  Horiz. % 86.11% 96.59% 92.95% 90.16% 87.60% 98.30% 100.00%
PBT -1,930 940 -8,675 3,088 4,266 5,628 4,296 -
  QoQ % -305.32% 110.84% -380.93% -27.61% -24.20% 31.01% -
  Horiz. % -44.93% 21.88% -201.93% 71.88% 99.30% 131.01% 100.00%
Tax -2,042 -1,884 4,627 -3,382 -3,432 -4,240 -2,684 -16.70%
  QoQ % -8.39% -140.72% 236.79% 1.44% 19.06% -57.97% -
  Horiz. % 76.08% 70.19% -172.39% 126.03% 127.87% 157.97% 100.00%
NP -3,972 -944 -4,048 -294 834 1,388 1,612 -
  QoQ % -320.76% 76.68% -1,273.76% -135.33% -39.91% -13.90% -
  Horiz. % -246.40% -58.56% -251.12% -18.28% 51.74% 86.10% 100.00%
NP to SH -4,048 -1,000 -3,150 -445 734 1,472 1,576 -
  QoQ % -304.80% 68.25% -607.34% -160.67% -50.14% -6.60% -
  Horiz. % -256.85% -63.45% -199.87% -28.26% 46.57% 93.40% 100.00%
Tax Rate - % 200.43 % - % 109.54 % 80.45 % 75.34 % 62.48 % -
  QoQ % 0.00% 0.00% 0.00% 36.16% 6.78% 20.58% -
  Horiz. % 0.00% 320.79% 0.00% 175.32% 128.76% 120.58% 100.00%
Total Cost 199,788 220,604 215,429 205,318 198,366 222,156 225,795 -7.85%
  QoQ % -9.44% 2.40% 4.92% 3.50% -10.71% -1.61% -
  Horiz. % 88.48% 97.70% 95.41% 90.93% 87.85% 98.39% 100.00%
Net Worth 323,839 326,468 253,660 343,635 313,636 333,636 328,745 -1.00%
  QoQ % -0.81% 28.70% -26.18% 9.57% -5.99% 1.49% -
  Horiz. % 98.51% 99.31% 77.16% 104.53% 95.40% 101.49% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 323,839 326,468 253,660 343,635 313,636 333,636 328,745 -1.00%
  QoQ % -0.81% 28.70% -26.18% 9.57% -5.99% 1.49% -
  Horiz. % 98.51% 99.31% 77.16% 104.53% 95.40% 101.49% 100.00%
NOSH 311,384 312,500 310,363 318,181 313,636 333,636 313,090 -0.36%
  QoQ % -0.36% 0.69% -2.46% 1.45% -5.99% 6.56% -
  Horiz. % 99.46% 99.81% 99.13% 101.63% 100.17% 106.56% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -2.03 % -0.43 % -1.92 % -0.14 % 0.42 % 0.62 % 0.71 % -
  QoQ % -372.09% 77.60% -1,271.43% -133.33% -32.26% -12.68% -
  Horiz. % -285.92% -60.56% -270.42% -19.72% 59.15% 87.32% 100.00%
ROE -1.25 % -0.31 % -1.24 % -0.13 % 0.23 % 0.44 % 0.48 % -
  QoQ % -303.23% 75.00% -853.85% -156.52% -47.73% -8.33% -
  Horiz. % -260.42% -64.58% -258.33% -27.08% 47.92% 91.67% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 62.89 70.29 68.11 64.44 63.51 67.00 72.63 -9.18%
  QoQ % -10.53% 3.20% 5.70% 1.46% -5.21% -7.75% -
  Horiz. % 86.59% 96.78% 93.78% 88.72% 87.44% 92.25% 100.00%
EPS -1.30 -0.32 -1.37 -0.15 0.24 0.48 0.51 -
  QoQ % -306.25% 76.64% -813.33% -162.50% -50.00% -5.88% -
  Horiz. % -254.90% -62.75% -268.63% -29.41% 47.06% 94.12% 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 1.0400 1.0447 0.8173 1.0800 1.0000 1.0000 1.0500 -0.64%
  QoQ % -0.45% 27.82% -24.32% 8.00% 0.00% -4.76% -
  Horiz. % 99.05% 99.50% 77.84% 102.86% 95.24% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.55 54.46 52.40 50.83 49.38 55.42 56.38 -9.51%
  QoQ % -10.85% 3.93% 3.09% 2.94% -10.90% -1.70% -
  Horiz. % 86.11% 96.59% 92.94% 90.16% 87.58% 98.30% 100.00%
EPS -1.00 -0.25 -0.78 -0.11 0.18 0.36 0.39 -
  QoQ % -300.00% 67.95% -609.09% -161.11% -50.00% -7.69% -
  Horiz. % -256.41% -64.10% -200.00% -28.21% 46.15% 92.31% 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 0.8029 0.8094 0.6289 0.8519 0.7776 0.8271 0.8150 -0.99%
  QoQ % -0.80% 28.70% -26.18% 9.56% -5.98% 1.48% -
  Horiz. % 98.52% 99.31% 77.17% 104.53% 95.41% 101.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.3200 0.3900 0.4000 0.3900 0.3400 0.4100 0.3800 -
P/RPS 0.51 0.55 0.59 0.61 0.54 0.61 0.52 -1.29%
  QoQ % -7.27% -6.78% -3.28% 12.96% -11.48% 17.31% -
  Horiz. % 98.08% 105.77% 113.46% 117.31% 103.85% 117.31% 100.00%
P/EPS -24.62 -121.87 -39.41 -278.65 145.28 92.93 75.49 -
  QoQ % 79.80% -209.24% 85.86% -291.80% 56.33% 23.10% -
  Horiz. % -32.61% -161.44% -52.21% -369.12% 192.45% 123.10% 100.00%
EY -4.06 -0.82 -2.54 -0.36 0.69 1.08 1.32 -
  QoQ % -395.12% 67.72% -605.56% -152.17% -36.11% -18.18% -
  Horiz. % -307.58% -62.12% -192.42% -27.27% 52.27% 81.82% 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 0.31 0.37 0.49 0.36 0.34 0.41 0.36 -9.51%
  QoQ % -16.22% -24.49% 36.11% 5.88% -17.07% 13.89% -
  Horiz. % 86.11% 102.78% 136.11% 100.00% 94.44% 113.89% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.3100 0.3400 0.3800 0.3800 0.3700 0.3400 0.4200 -
P/RPS 0.49 0.48 0.56 0.59 0.58 0.51 0.58 -10.66%
  QoQ % 2.08% -14.29% -5.08% 1.72% 13.73% -12.07% -
  Horiz. % 84.48% 82.76% 96.55% 101.72% 100.00% 87.93% 100.00%
P/EPS -23.85 -106.25 -37.44 -271.50 158.10 77.06 83.44 -
  QoQ % 77.55% -183.79% 86.21% -271.73% 105.16% -7.65% -
  Horiz. % -28.58% -127.34% -44.87% -325.38% 189.48% 92.35% 100.00%
EY -4.19 -0.94 -2.67 -0.37 0.63 1.30 1.20 -
  QoQ % -345.74% 64.79% -621.62% -158.73% -51.54% 8.33% -
  Horiz. % -349.17% -78.33% -222.50% -30.83% 52.50% 108.33% 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 0.30 0.33 0.46 0.35 0.37 0.34 0.40 -17.50%
  QoQ % -9.09% -28.26% 31.43% -5.41% 8.82% -15.00% -
  Horiz. % 75.00% 82.50% 115.00% 87.50% 92.50% 85.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

359  324  641  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GLOTEC-WA 0.115+0.04 
 VSOLAR 0.0150.00 
 PRIVA 0.245+0.015 
 SERBADK 0.595-0.005 
 MMAG 0.180.00 
 FINTEC 0.0350.00 
 PICORP 0.215+0.015 
 GREENYB 0.32+0.005 
 QES 0.91+0.05 
 HEXIND 0.315+0.04 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS