Highlights

[EDEN] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -70.55%    YoY -     -933.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 60,926 22,635 173,282 134,930 97,908 54,915 211,381 -56.40%
  QoQ % 169.17% -86.94% 28.42% 37.81% 78.29% -74.02% -
  Horiz. % 28.82% 10.71% 81.98% 63.83% 46.32% 25.98% 100.00%
PBT 1,166 425 19,359 -1,941 -965 235 -8,675 -
  QoQ % 174.35% -97.80% 1,097.37% -101.14% -510.64% 102.71% -
  Horiz. % -13.44% -4.90% -223.16% 22.37% 11.12% -2.71% 100.00%
Tax -311 -187 -8,656 -1,500 -1,021 -471 4,627 -
  QoQ % -66.31% 97.84% -477.07% -46.91% -116.77% -110.18% -
  Horiz. % -6.72% -4.04% -187.08% -32.42% -22.07% -10.18% 100.00%
NP 855 238 10,703 -3,441 -1,986 -236 -4,048 -
  QoQ % 259.24% -97.78% 411.04% -73.26% -741.53% 94.17% -
  Horiz. % -21.12% -5.88% -264.40% 85.00% 49.06% 5.83% 100.00%
NP to SH 725 158 11,067 -3,452 -2,024 -250 -3,150 -
  QoQ % 358.86% -98.57% 420.60% -70.55% -709.60% 92.06% -
  Horiz. % -23.02% -5.02% -351.33% 109.59% 64.25% 7.94% 100.00%
Tax Rate 26.67 % 44.00 % 44.71 % - % - % 200.43 % - % -
  QoQ % -39.39% -1.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.31% 21.95% 22.31% 0.00% 0.00% 100.00% -
Total Cost 60,071 22,397 162,579 138,371 99,894 55,151 215,429 -57.35%
  QoQ % 168.21% -86.22% 17.49% 38.52% 81.13% -74.40% -
  Horiz. % 27.88% 10.40% 75.47% 64.23% 46.37% 25.60% 100.00%
Net Worth 286,453 286,453 283,285 320,320 323,839 326,468 253,660 8.45%
  QoQ % 0.00% 1.12% -11.56% -1.09% -0.81% 28.70% -
  Horiz. % 112.93% 112.93% 111.68% 126.28% 127.67% 128.70% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 286,453 286,453 283,285 320,320 323,839 326,468 253,660 8.45%
  QoQ % 0.00% 1.12% -11.56% -1.09% -0.81% 28.70% -
  Horiz. % 112.93% 112.93% 111.68% 126.28% 127.67% 128.70% 100.00%
NOSH 311,362 311,362 311,303 310,990 311,384 312,500 310,363 0.21%
  QoQ % 0.00% 0.02% 0.10% -0.13% -0.36% 0.69% -
  Horiz. % 100.32% 100.32% 100.30% 100.20% 100.33% 100.69% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.40 % 1.05 % 6.18 % -2.55 % -2.03 % -0.43 % -1.92 % -
  QoQ % 33.33% -83.01% 342.35% -25.62% -372.09% 77.60% -
  Horiz. % -72.92% -54.69% -321.88% 132.81% 105.73% 22.40% 100.00%
ROE 0.25 % 0.06 % 3.91 % -1.08 % -0.63 % -0.08 % -1.24 % -
  QoQ % 316.67% -98.47% 462.04% -71.43% -687.50% 93.55% -
  Horiz. % -20.16% -4.84% -315.32% 87.10% 50.81% 6.45% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.57 7.27 55.66 43.39 31.44 17.57 68.11 -56.49%
  QoQ % 169.19% -86.94% 28.28% 38.01% 78.94% -74.20% -
  Horiz. % 28.73% 10.67% 81.72% 63.71% 46.16% 25.80% 100.00%
EPS 0.23 0.05 3.55 -1.11 -0.65 -0.08 -1.37 -
  QoQ % 360.00% -98.59% 419.82% -70.77% -712.50% 94.16% -
  Horiz. % -16.79% -3.65% -259.12% 81.02% 47.45% 5.84% 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 0.9200 0.9200 0.9100 1.0300 1.0400 1.0447 0.8173 8.22%
  QoQ % 0.00% 1.10% -11.65% -0.96% -0.45% 27.82% -
  Horiz. % 112.57% 112.57% 111.34% 126.02% 127.25% 127.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.42 5.73 43.87 34.16 24.79 13.90 53.51 -56.40%
  QoQ % 169.11% -86.94% 28.43% 37.80% 78.35% -74.02% -
  Horiz. % 28.82% 10.71% 81.98% 63.84% 46.33% 25.98% 100.00%
EPS 0.18 0.04 2.80 -0.87 -0.51 -0.06 -0.80 -
  QoQ % 350.00% -98.57% 421.84% -70.59% -750.00% 92.50% -
  Horiz. % -22.50% -5.00% -350.00% 108.75% 63.75% 7.50% 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 0.7251 0.7251 0.7171 0.8109 0.8198 0.8264 0.6421 8.45%
  QoQ % 0.00% 1.12% -11.57% -1.09% -0.80% 28.70% -
  Horiz. % 112.93% 112.93% 111.68% 126.29% 127.67% 128.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.3200 0.3300 0.3100 0.2500 0.3200 0.3900 0.4000 -
P/RPS 1.64 4.54 0.56 0.58 1.02 2.22 0.59 97.82%
  QoQ % -63.88% 710.71% -3.45% -43.14% -54.05% 276.27% -
  Horiz. % 277.97% 769.49% 94.92% 98.31% 172.88% 376.27% 100.00%
P/EPS 137.43 650.31 8.72 -22.52 -49.23 -487.50 -39.41 -
  QoQ % -78.87% 7,357.68% 138.72% 54.26% 89.90% -1,137.00% -
  Horiz. % -348.72% -1,650.11% -22.13% 57.14% 124.92% 1,237.00% 100.00%
EY 0.73 0.15 11.47 -4.44 -2.03 -0.21 -2.54 -
  QoQ % 386.67% -98.69% 358.33% -118.72% -866.67% 91.73% -
  Horiz. % -28.74% -5.91% -451.57% 174.80% 79.92% 8.27% 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 0.35 0.36 0.34 0.24 0.31 0.37 0.49 -20.11%
  QoQ % -2.78% 5.88% 41.67% -22.58% -16.22% -24.49% -
  Horiz. % 71.43% 73.47% 69.39% 48.98% 63.27% 75.51% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 01/03/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.2900 0.3000 0.3600 0.2900 0.3100 0.3400 0.3800 -
P/RPS 1.48 4.13 0.65 0.67 0.99 1.93 0.56 91.27%
  QoQ % -64.16% 535.38% -2.99% -32.32% -48.70% 244.64% -
  Horiz. % 264.29% 737.50% 116.07% 119.64% 176.79% 344.64% 100.00%
P/EPS 124.54 591.19 10.13 -26.13 -47.69 -425.00 -37.44 -
  QoQ % -78.93% 5,736.03% 138.77% 45.21% 88.78% -1,035.15% -
  Horiz. % -332.64% -1,579.03% -27.06% 69.79% 127.38% 1,135.15% 100.00%
EY 0.80 0.17 9.88 -3.83 -2.10 -0.24 -2.67 -
  QoQ % 370.59% -98.28% 357.96% -82.38% -775.00% 91.01% -
  Horiz. % -29.96% -6.37% -370.04% 143.45% 78.65% 8.99% 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 0.32 0.33 0.40 0.28 0.30 0.33 0.46 -21.51%
  QoQ % -3.03% -17.50% 42.86% -6.67% -9.09% -28.26% -
  Horiz. % 69.57% 71.74% 86.96% 60.87% 65.22% 71.74% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers