Highlights

[EDEN] QoQ Cumulative Quarter Result on 2010-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -0.27%    YoY -     151.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 54,915 211,381 153,768 99,600 55,886 227,407 167,101 -52.41%
  QoQ % -74.02% 37.47% 54.39% 78.22% -75.42% 36.09% -
  Horiz. % 32.86% 126.50% 92.02% 59.60% 33.44% 136.09% 100.00%
PBT 235 -8,675 2,316 2,133 1,407 4,296 3,087 -82.07%
  QoQ % 102.71% -474.57% 8.58% 51.60% -67.25% 39.16% -
  Horiz. % 7.61% -281.02% 75.02% 69.10% 45.58% 139.16% 100.00%
Tax -471 4,627 -2,537 -1,716 -1,060 -2,684 -3,827 -75.29%
  QoQ % -110.18% 282.38% -47.84% -61.89% 60.51% 29.87% -
  Horiz. % 12.31% -120.90% 66.29% 44.84% 27.70% 70.13% 100.00%
NP -236 -4,048 -221 417 347 1,612 -740 -53.35%
  QoQ % 94.17% -1,731.67% -153.00% 20.17% -78.47% 317.84% -
  Horiz. % 31.89% 547.03% 29.86% -56.35% -46.89% -217.84% 100.00%
NP to SH -250 -3,150 -334 367 368 1,576 -734 -51.26%
  QoQ % 92.06% -843.11% -191.01% -0.27% -76.65% 314.71% -
  Horiz. % 34.06% 429.16% 45.50% -50.00% -50.14% -214.71% 100.00%
Tax Rate 200.43 % - % 109.54 % 80.45 % 75.34 % 62.48 % 123.97 % 37.79%
  QoQ % 0.00% 0.00% 36.16% 6.78% 20.58% -49.60% -
  Horiz. % 161.68% 0.00% 88.36% 64.89% 60.77% 50.40% 100.00%
Total Cost 55,151 215,429 153,989 99,183 55,539 225,795 167,841 -52.41%
  QoQ % -74.40% 39.90% 55.26% 78.58% -75.40% 34.53% -
  Horiz. % 32.86% 128.35% 91.75% 59.09% 33.09% 134.53% 100.00%
Net Worth 326,468 253,660 343,636 313,636 333,636 328,745 338,808 -2.45%
  QoQ % 28.70% -26.18% 9.57% -5.99% 1.49% -2.97% -
  Horiz. % 96.36% 74.87% 101.43% 92.57% 98.47% 97.03% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 326,468 253,660 343,636 313,636 333,636 328,745 338,808 -2.45%
  QoQ % 28.70% -26.18% 9.57% -5.99% 1.49% -2.97% -
  Horiz. % 96.36% 74.87% 101.43% 92.57% 98.47% 97.03% 100.00%
NOSH 312,500 310,363 318,181 313,636 333,636 313,090 310,833 0.36%
  QoQ % 0.69% -2.46% 1.45% -5.99% 6.56% 0.73% -
  Horiz. % 100.54% 99.85% 102.36% 100.90% 107.34% 100.73% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -0.43 % -1.92 % -0.14 % 0.42 % 0.62 % 0.71 % -0.44 % -1.52%
  QoQ % 77.60% -1,271.43% -133.33% -32.26% -12.68% 261.36% -
  Horiz. % 97.73% 436.36% 31.82% -95.45% -140.91% -161.36% 100.00%
ROE -0.08 % -1.24 % -0.10 % 0.12 % 0.11 % 0.48 % -0.22 % -49.09%
  QoQ % 93.55% -1,140.00% -183.33% 9.09% -77.08% 318.18% -
  Horiz. % 36.36% 563.64% 45.45% -54.55% -50.00% -218.18% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 17.57 68.11 48.33 31.76 16.75 72.63 53.76 -52.59%
  QoQ % -74.20% 40.93% 52.17% 89.61% -76.94% 35.10% -
  Horiz. % 32.68% 126.69% 89.90% 59.08% 31.16% 135.10% 100.00%
EPS -0.08 -1.37 -0.11 0.12 0.12 0.51 -0.24 -51.96%
  QoQ % 94.16% -1,145.45% -191.67% 0.00% -76.47% 312.50% -
  Horiz. % 33.33% 570.83% 45.83% -50.00% -50.00% -212.50% 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 1.0447 0.8173 1.0800 1.0000 1.0000 1.0500 1.0900 -2.79%
  QoQ % 27.82% -24.32% 8.00% 0.00% -4.76% -3.67% -
  Horiz. % 95.84% 74.98% 99.08% 91.74% 91.74% 96.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.90 53.51 38.93 25.21 14.15 57.57 42.30 -52.41%
  QoQ % -74.02% 37.45% 54.42% 78.16% -75.42% 36.10% -
  Horiz. % 32.86% 126.50% 92.03% 59.60% 33.45% 136.10% 100.00%
EPS -0.06 -0.80 -0.08 0.09 0.09 0.40 -0.19 -53.66%
  QoQ % 92.50% -900.00% -188.89% 0.00% -77.50% 310.53% -
  Horiz. % 31.58% 421.05% 42.11% -47.37% -47.37% -210.53% 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 0.8264 0.6421 0.8699 0.7940 0.8446 0.8322 0.8577 -2.45%
  QoQ % 28.70% -26.19% 9.56% -5.99% 1.49% -2.97% -
  Horiz. % 96.35% 74.86% 101.42% 92.57% 98.47% 97.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.3900 0.4000 0.3900 0.3400 0.4100 0.3800 0.4700 -
P/RPS 2.22 0.59 0.81 1.07 2.45 0.52 0.87 86.84%
  QoQ % 276.27% -27.16% -24.30% -56.33% 371.15% -40.23% -
  Horiz. % 255.17% 67.82% 93.10% 122.99% 281.61% 59.77% 100.00%
P/EPS -487.50 -39.41 -371.53 290.56 371.71 75.49 -199.03 81.81%
  QoQ % -1,137.00% 89.39% -227.87% -21.83% 392.40% 137.93% -
  Horiz. % 244.94% 19.80% 186.67% -145.99% -186.76% -37.93% 100.00%
EY -0.21 -2.54 -0.27 0.34 0.27 1.32 -0.50 -43.95%
  QoQ % 91.73% -840.74% -179.41% 25.93% -79.55% 364.00% -
  Horiz. % 42.00% 508.00% 54.00% -68.00% -54.00% -264.00% 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 0.49 0.36 0.34 0.41 0.36 0.43 -9.54%
  QoQ % -24.49% 36.11% 5.88% -17.07% 13.89% -16.28% -
  Horiz. % 86.05% 113.95% 83.72% 79.07% 95.35% 83.72% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 24/11/09 -
Price 0.3400 0.3800 0.3800 0.3700 0.3400 0.4200 0.4300 -
P/RPS 1.93 0.56 0.79 1.17 2.03 0.58 0.80 79.97%
  QoQ % 244.64% -29.11% -32.48% -42.36% 250.00% -27.50% -
  Horiz. % 241.25% 70.00% 98.75% 146.25% 253.75% 72.50% 100.00%
P/EPS -425.00 -37.44 -362.00 316.20 308.25 83.44 -182.10 76.04%
  QoQ % -1,035.15% 89.66% -214.48% 2.58% 269.43% 145.82% -
  Horiz. % 233.39% 20.56% 198.79% -173.64% -169.28% -45.82% 100.00%
EY -0.24 -2.67 -0.28 0.32 0.32 1.20 -0.55 -42.50%
  QoQ % 91.01% -853.57% -187.50% 0.00% -73.33% 318.18% -
  Horiz. % 43.64% 485.45% 50.91% -58.18% -58.18% -218.18% 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 0.46 0.35 0.37 0.34 0.40 0.39 -10.55%
  QoQ % -28.26% 31.43% -5.41% 8.82% -15.00% 2.56% -
  Horiz. % 84.62% 117.95% 89.74% 94.87% 87.18% 102.56% 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