Highlights

[EDEN] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     68.25%    YoY -     -167.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 173,282 179,906 195,816 219,660 211,381 205,024 199,200 -8.85%
  QoQ % -3.68% -8.12% -10.85% 3.92% 3.10% 2.92% -
  Horiz. % 86.99% 90.31% 98.30% 110.27% 106.11% 102.92% 100.00%
PBT 19,359 -2,588 -1,930 940 -8,675 3,088 4,266 173.35%
  QoQ % 848.03% -34.09% -305.32% 110.84% -380.93% -27.61% -
  Horiz. % 453.80% -60.67% -45.24% 22.03% -203.35% 72.39% 100.00%
Tax -8,656 -2,000 -2,042 -1,884 4,627 -3,382 -3,432 84.98%
  QoQ % -332.80% 2.06% -8.39% -140.72% 236.79% 1.44% -
  Horiz. % 252.21% 58.28% 59.50% 54.90% -134.82% 98.56% 100.00%
NP 10,703 -4,588 -3,972 -944 -4,048 -294 834 445.60%
  QoQ % 333.28% -15.51% -320.76% 76.68% -1,273.76% -135.33% -
  Horiz. % 1,283.33% -550.12% -476.26% -113.19% -485.37% -35.33% 100.00%
NP to SH 11,067 -4,602 -4,048 -1,000 -3,150 -445 734 507.31%
  QoQ % 340.45% -13.70% -304.80% 68.25% -607.34% -160.67% -
  Horiz. % 1,507.77% -627.07% -551.50% -136.24% -429.16% -60.67% 100.00%
Tax Rate 44.71 % - % - % 200.43 % - % 109.54 % 80.45 % -32.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 36.16% -
  Horiz. % 55.57% 0.00% 0.00% 249.14% 0.00% 136.16% 100.00%
Total Cost 162,579 184,494 199,788 220,604 215,429 205,318 198,366 -12.39%
  QoQ % -11.88% -7.65% -9.44% 2.40% 4.92% 3.50% -
  Horiz. % 81.96% 93.01% 100.72% 111.21% 108.60% 103.50% 100.00%
Net Worth 283,285 320,320 323,839 326,468 253,660 343,635 313,636 -6.54%
  QoQ % -11.56% -1.09% -0.81% 28.70% -26.18% 9.57% -
  Horiz. % 90.32% 102.13% 103.25% 104.09% 80.88% 109.57% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 283,285 320,320 323,839 326,468 253,660 343,635 313,636 -6.54%
  QoQ % -11.56% -1.09% -0.81% 28.70% -26.18% 9.57% -
  Horiz. % 90.32% 102.13% 103.25% 104.09% 80.88% 109.57% 100.00%
NOSH 311,303 310,990 311,384 312,500 310,363 318,181 313,636 -0.50%
  QoQ % 0.10% -0.13% -0.36% 0.69% -2.46% 1.45% -
  Horiz. % 99.26% 99.16% 99.28% 99.64% 98.96% 101.45% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.18 % -2.55 % -2.03 % -0.43 % -1.92 % -0.14 % 0.42 % 497.54%
  QoQ % 342.35% -25.62% -372.09% 77.60% -1,271.43% -133.33% -
  Horiz. % 1,471.43% -607.14% -483.33% -102.38% -457.14% -33.33% 100.00%
ROE 3.91 % -1.44 % -1.25 % -0.31 % -1.24 % -0.13 % 0.23 % 557.75%
  QoQ % 371.53% -15.20% -303.23% 75.00% -853.85% -156.52% -
  Horiz. % 1,700.00% -626.09% -543.48% -134.78% -539.13% -56.52% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 55.66 57.85 62.89 70.29 68.11 64.44 63.51 -8.40%
  QoQ % -3.79% -8.01% -10.53% 3.20% 5.70% 1.46% -
  Horiz. % 87.64% 91.09% 99.02% 110.68% 107.24% 101.46% 100.00%
EPS 3.55 -1.48 -1.30 -0.32 -1.37 -0.15 0.24 499.63%
  QoQ % 339.86% -13.85% -306.25% 76.64% -813.33% -162.50% -
  Horiz. % 1,479.17% -616.67% -541.67% -133.33% -570.83% -62.50% 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 0.9100 1.0300 1.0400 1.0447 0.8173 1.0800 1.0000 -6.08%
  QoQ % -11.65% -0.96% -0.45% 27.82% -24.32% 8.00% -
  Horiz. % 91.00% 103.00% 104.00% 104.47% 81.73% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.96 44.60 48.55 54.46 52.40 50.83 49.38 -8.84%
  QoQ % -3.68% -8.14% -10.85% 3.93% 3.09% 2.94% -
  Horiz. % 87.00% 90.32% 98.32% 110.29% 106.12% 102.94% 100.00%
EPS 2.74 -1.14 -1.00 -0.25 -0.78 -0.11 0.18 511.17%
  QoQ % 340.35% -14.00% -300.00% 67.95% -609.09% -161.11% -
  Horiz. % 1,522.22% -633.33% -555.56% -138.89% -433.33% -61.11% 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 0.7023 0.7941 0.8029 0.8094 0.6289 0.8519 0.7776 -6.55%
  QoQ % -11.56% -1.10% -0.80% 28.70% -26.18% 9.56% -
  Horiz. % 90.32% 102.12% 103.25% 104.09% 80.88% 109.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3100 0.2500 0.3200 0.3900 0.4000 0.3900 0.3400 -
P/RPS 0.56 0.43 0.51 0.55 0.59 0.61 0.54 2.45%
  QoQ % 30.23% -15.69% -7.27% -6.78% -3.28% 12.96% -
  Horiz. % 103.70% 79.63% 94.44% 101.85% 109.26% 112.96% 100.00%
P/EPS 8.72 -16.89 -24.62 -121.87 -39.41 -278.65 145.28 -84.59%
  QoQ % 151.63% 31.40% 79.80% -209.24% 85.86% -291.80% -
  Horiz. % 6.00% -11.63% -16.95% -83.89% -27.13% -191.80% 100.00%
EY 11.47 -5.92 -4.06 -0.82 -2.54 -0.36 0.69 548.02%
  QoQ % 293.75% -45.81% -395.12% 67.72% -605.56% -152.17% -
  Horiz. % 1,662.32% -857.97% -588.41% -118.84% -368.12% -52.17% 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 0.24 0.31 0.37 0.49 0.36 0.34 -
  QoQ % 41.67% -22.58% -16.22% -24.49% 36.11% 5.88% -
  Horiz. % 100.00% 70.59% 91.18% 108.82% 144.12% 105.88% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 01/03/12 30/11/11 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 -
Price 0.3600 0.2900 0.3100 0.3400 0.3800 0.3800 0.3700 -
P/RPS 0.65 0.50 0.49 0.48 0.56 0.59 0.58 7.87%
  QoQ % 30.00% 2.04% 2.08% -14.29% -5.08% 1.72% -
  Horiz. % 112.07% 86.21% 84.48% 82.76% 96.55% 101.72% 100.00%
P/EPS 10.13 -19.59 -23.85 -106.25 -37.44 -271.50 158.10 -83.91%
  QoQ % 151.71% 17.86% 77.55% -183.79% 86.21% -271.73% -
  Horiz. % 6.41% -12.39% -15.09% -67.20% -23.68% -171.73% 100.00%
EY 9.88 -5.10 -4.19 -0.94 -2.67 -0.37 0.63 523.40%
  QoQ % 293.73% -21.72% -345.74% 64.79% -621.62% -158.73% -
  Horiz. % 1,568.25% -809.52% -665.08% -149.21% -423.81% -58.73% 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 0.40 0.28 0.30 0.33 0.46 0.35 0.37 5.32%
  QoQ % 42.86% -6.67% -9.09% -28.26% 31.43% -5.41% -
  Horiz. % 108.11% 75.68% 81.08% 89.19% 124.32% 94.59% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS