Highlights

[EDEN] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -6.60%    YoY -     -67.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 211,381 205,024 199,200 223,544 227,407 222,801 210,264 0.35%
  QoQ % 3.10% 2.92% -10.89% -1.70% 2.07% 5.96% -
  Horiz. % 100.53% 97.51% 94.74% 106.32% 108.15% 105.96% 100.00%
PBT -8,675 3,088 4,266 5,628 4,296 4,116 4,136 -
  QoQ % -380.93% -27.61% -24.20% 31.01% 4.37% -0.48% -
  Horiz. % -209.74% 74.66% 103.14% 136.07% 103.87% 99.52% 100.00%
Tax 4,627 -3,382 -3,432 -4,240 -2,684 -5,102 -5,698 -
  QoQ % 236.79% 1.44% 19.06% -57.97% 47.40% 10.45% -
  Horiz. % -81.20% 59.37% 60.23% 74.41% 47.10% 89.55% 100.00%
NP -4,048 -294 834 1,388 1,612 -986 -1,562 88.34%
  QoQ % -1,273.76% -135.33% -39.91% -13.90% 263.38% 36.83% -
  Horiz. % 259.15% 18.86% -53.39% -88.86% -103.20% 63.17% 100.00%
NP to SH -3,150 -445 734 1,472 1,576 -978 -1,428 69.21%
  QoQ % -607.34% -160.67% -50.14% -6.60% 261.04% 31.47% -
  Horiz. % 220.59% 31.19% -51.40% -103.08% -110.36% 68.53% 100.00%
Tax Rate - % 109.54 % 80.45 % 75.34 % 62.48 % 123.97 % 137.77 % -
  QoQ % 0.00% 36.16% 6.78% 20.58% -49.60% -10.02% -
  Horiz. % 0.00% 79.51% 58.39% 54.69% 45.35% 89.98% 100.00%
Total Cost 215,429 205,318 198,366 222,156 225,795 223,787 211,826 1.13%
  QoQ % 4.92% 3.50% -10.71% -1.61% 0.90% 5.65% -
  Horiz. % 101.70% 96.93% 93.65% 104.88% 106.59% 105.65% 100.00%
Net Worth 253,660 343,635 313,636 333,636 328,745 338,808 335,673 -16.99%
  QoQ % -26.18% 9.57% -5.99% 1.49% -2.97% 0.93% -
  Horiz. % 75.57% 102.37% 93.44% 99.39% 97.94% 100.93% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 253,660 343,635 313,636 333,636 328,745 338,808 335,673 -16.99%
  QoQ % -26.18% 9.57% -5.99% 1.49% -2.97% 0.93% -
  Horiz. % 75.57% 102.37% 93.44% 99.39% 97.94% 100.93% 100.00%
NOSH 310,363 318,181 313,636 333,636 313,090 310,833 310,434 -0.02%
  QoQ % -2.46% 1.45% -5.99% 6.56% 0.73% 0.13% -
  Horiz. % 99.98% 102.50% 101.03% 107.47% 100.86% 100.13% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -1.92 % -0.14 % 0.42 % 0.62 % 0.71 % -0.44 % -0.74 % 88.49%
  QoQ % -1,271.43% -133.33% -32.26% -12.68% 261.36% 40.54% -
  Horiz. % 259.46% 18.92% -56.76% -83.78% -95.95% 59.46% 100.00%
ROE -1.24 % -0.13 % 0.23 % 0.44 % 0.48 % -0.29 % -0.43 % 102.21%
  QoQ % -853.85% -156.52% -47.73% -8.33% 265.52% 32.56% -
  Horiz. % 288.37% 30.23% -53.49% -102.33% -111.63% 67.44% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 68.11 64.44 63.51 67.00 72.63 71.68 67.73 0.37%
  QoQ % 5.70% 1.46% -5.21% -7.75% 1.33% 5.83% -
  Horiz. % 100.56% 95.14% 93.77% 98.92% 107.23% 105.83% 100.00%
EPS -1.37 -0.15 0.24 0.48 0.51 -0.32 -0.46 106.59%
  QoQ % -813.33% -162.50% -50.00% -5.88% 259.38% 30.43% -
  Horiz. % 297.83% 32.61% -52.17% -104.35% -110.87% 69.57% 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 0.8173 1.0800 1.0000 1.0000 1.0500 1.0900 1.0813 -16.98%
  QoQ % -24.32% 8.00% 0.00% -4.76% -3.67% 0.80% -
  Horiz. % 75.58% 99.88% 92.48% 92.48% 97.11% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 421,511
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 50.15 48.64 47.26 53.03 53.95 52.86 49.88 0.36%
  QoQ % 3.10% 2.92% -10.88% -1.71% 2.06% 5.97% -
  Horiz. % 100.54% 97.51% 94.75% 106.32% 108.16% 105.97% 100.00%
EPS -0.75 -0.11 0.17 0.35 0.37 -0.23 -0.34 69.21%
  QoQ % -581.82% -164.71% -51.43% -5.41% 260.87% 32.35% -
  Horiz. % 220.59% 32.35% -50.00% -102.94% -108.82% 67.65% 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 0.6018 0.8152 0.7441 0.7915 0.7799 0.8038 0.7964 -17.00%
  QoQ % -26.18% 9.56% -5.99% 1.49% -2.97% 0.93% -
  Horiz. % 75.57% 102.36% 93.43% 99.38% 97.93% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.4000 0.3900 0.3400 0.4100 0.3800 0.4700 0.5000 -
P/RPS 0.59 0.61 0.54 0.61 0.52 0.66 0.74 -13.98%
  QoQ % -3.28% 12.96% -11.48% 17.31% -21.21% -10.81% -
  Horiz. % 79.73% 82.43% 72.97% 82.43% 70.27% 89.19% 100.00%
P/EPS -39.41 -278.65 145.28 92.93 75.49 -149.28 -108.70 -49.06%
  QoQ % 85.86% -291.80% 56.33% 23.10% 150.57% -37.33% -
  Horiz. % 36.26% 256.35% -133.65% -85.49% -69.45% 137.33% 100.00%
EY -2.54 -0.36 0.69 1.08 1.32 -0.67 -0.92 96.44%
  QoQ % -605.56% -152.17% -36.11% -18.18% 297.01% 27.17% -
  Horiz. % 276.09% 39.13% -75.00% -117.39% -143.48% 72.83% 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 0.49 0.36 0.34 0.41 0.36 0.43 0.46 4.29%
  QoQ % 36.11% 5.88% -17.07% 13.89% -16.28% -6.52% -
  Horiz. % 106.52% 78.26% 73.91% 89.13% 78.26% 93.48% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 24/11/09 28/08/09 -
Price 0.3800 0.3800 0.3700 0.3400 0.4200 0.4300 0.4900 -
P/RPS 0.56 0.59 0.58 0.51 0.58 0.60 0.72 -15.39%
  QoQ % -5.08% 1.72% 13.73% -12.07% -3.33% -16.67% -
  Horiz. % 77.78% 81.94% 80.56% 70.83% 80.56% 83.33% 100.00%
P/EPS -37.44 -271.50 158.10 77.06 83.44 -136.57 -106.52 -50.10%
  QoQ % 86.21% -271.73% 105.16% -7.65% 161.10% -28.21% -
  Horiz. % 35.15% 254.88% -148.42% -72.34% -78.33% 128.21% 100.00%
EY -2.67 -0.37 0.63 1.30 1.20 -0.73 -0.94 100.18%
  QoQ % -621.62% -158.73% -51.54% 8.33% 264.38% 22.34% -
  Horiz. % 284.04% 39.36% -67.02% -138.30% -127.66% 77.66% 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 0.46 0.35 0.37 0.34 0.40 0.39 0.45 1.47%
  QoQ % 31.43% -5.41% 8.82% -15.00% 2.56% -13.33% -
  Horiz. % 102.22% 77.78% 82.22% 75.56% 88.89% 86.67% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

402  457  553 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 RESINTC 0.735+0.14 
 GREENYB 0.38+0.08 
 SERBADK 0.38-0.015 
 SAUDEE 0.12-0.015 
 PUC 0.19+0.01 
 GLOTEC-WA 0.165+0.02 
 SERSOL 0.50-0.05 
 DNEX 0.715-0.005 
 ASB 0.1650.00 
 M3TECH 0.055-0.01 
PARTNERS & BROKERS