Highlights

[EDEN] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     314.71%    YoY -     111.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 153,768 99,600 55,886 227,407 167,101 105,132 49,728 112.10%
  QoQ % 54.39% 78.22% -75.42% 36.09% 58.94% 111.41% -
  Horiz. % 309.22% 200.29% 112.38% 457.30% 336.03% 211.41% 100.00%
PBT 2,316 2,133 1,407 4,296 3,087 2,068 2,621 -7.91%
  QoQ % 8.58% 51.60% -67.25% 39.16% 49.27% -21.10% -
  Horiz. % 88.36% 81.38% 53.68% 163.91% 117.78% 78.90% 100.00%
Tax -2,537 -1,716 -1,060 -2,684 -3,827 -2,849 -1,516 40.91%
  QoQ % -47.84% -61.89% 60.51% 29.87% -34.33% -87.93% -
  Horiz. % 167.35% 113.19% 69.92% 177.04% 252.44% 187.93% 100.00%
NP -221 417 347 1,612 -740 -781 1,105 -
  QoQ % -153.00% 20.17% -78.47% 317.84% 5.25% -170.68% -
  Horiz. % -20.00% 37.74% 31.40% 145.88% -66.97% -70.68% 100.00%
NP to SH -334 367 368 1,576 -734 -714 1,131 -
  QoQ % -191.01% -0.27% -76.65% 314.71% -2.80% -163.13% -
  Horiz. % -29.53% 32.45% 32.54% 139.35% -64.90% -63.13% 100.00%
Tax Rate 109.54 % 80.45 % 75.34 % 62.48 % 123.97 % 137.77 % 57.84 % 53.01%
  QoQ % 36.16% 6.78% 20.58% -49.60% -10.02% 138.19% -
  Horiz. % 189.38% 139.09% 130.26% 108.02% 214.33% 238.19% 100.00%
Total Cost 153,989 99,183 55,539 225,795 167,841 105,913 48,623 115.51%
  QoQ % 55.26% 78.58% -75.40% 34.53% 58.47% 117.82% -
  Horiz. % 316.70% 203.98% 114.22% 464.38% 345.19% 217.82% 100.00%
Net Worth 343,636 313,636 333,636 328,745 338,808 335,673 341,593 0.40%
  QoQ % 9.57% -5.99% 1.49% -2.97% 0.93% -1.73% -
  Horiz. % 100.60% 91.82% 97.67% 96.24% 99.18% 98.27% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 343,636 313,636 333,636 328,745 338,808 335,673 341,593 0.40%
  QoQ % 9.57% -5.99% 1.49% -2.97% 0.93% -1.73% -
  Horiz. % 100.60% 91.82% 97.67% 96.24% 99.18% 98.27% 100.00%
NOSH 318,181 313,636 333,636 313,090 310,833 310,434 314,166 0.85%
  QoQ % 1.45% -5.99% 6.56% 0.73% 0.13% -1.19% -
  Horiz. % 101.28% 99.83% 106.20% 99.66% 98.94% 98.81% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.14 % 0.42 % 0.62 % 0.71 % -0.44 % -0.74 % 2.22 % -
  QoQ % -133.33% -32.26% -12.68% 261.36% 40.54% -133.33% -
  Horiz. % -6.31% 18.92% 27.93% 31.98% -19.82% -33.33% 100.00%
ROE -0.10 % 0.12 % 0.11 % 0.48 % -0.22 % -0.21 % 0.33 % -
  QoQ % -183.33% 9.09% -77.08% 318.18% -4.76% -163.64% -
  Horiz. % -30.30% 36.36% 33.33% 145.45% -66.67% -63.64% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.33 31.76 16.75 72.63 53.76 33.87 15.83 110.31%
  QoQ % 52.17% 89.61% -76.94% 35.10% 58.72% 113.96% -
  Horiz. % 305.31% 200.63% 105.81% 458.81% 339.61% 213.96% 100.00%
EPS -0.11 0.12 0.12 0.51 -0.24 -0.23 0.37 -
  QoQ % -191.67% 0.00% -76.47% 312.50% -4.35% -162.16% -
  Horiz. % -29.73% 32.43% 32.43% 137.84% -64.86% -62.16% 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 1.0800 1.0000 1.0000 1.0500 1.0900 1.0813 1.0873 -0.45%
  QoQ % 8.00% 0.00% -4.76% -3.67% 0.80% -0.55% -
  Horiz. % 99.33% 91.97% 91.97% 96.57% 100.25% 99.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.12 24.69 13.86 56.38 41.43 26.06 12.33 112.08%
  QoQ % 54.39% 78.14% -75.42% 36.08% 58.98% 111.35% -
  Horiz. % 309.16% 200.24% 112.41% 457.26% 336.01% 211.35% 100.00%
EPS -0.08 0.09 0.09 0.39 -0.18 -0.18 0.28 -
  QoQ % -188.89% 0.00% -76.92% 316.67% 0.00% -164.29% -
  Horiz. % -28.57% 32.14% 32.14% 139.29% -64.29% -64.29% 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 0.8519 0.7776 0.8271 0.8150 0.8400 0.8322 0.8469 0.39%
  QoQ % 9.56% -5.98% 1.48% -2.98% 0.94% -1.74% -
  Horiz. % 100.59% 91.82% 97.66% 96.23% 99.19% 98.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.3900 0.3400 0.4100 0.3800 0.4700 0.5000 0.2900 -
P/RPS 0.81 1.07 2.45 0.52 0.87 1.48 1.83 -41.89%
  QoQ % -24.30% -56.33% 371.15% -40.23% -41.22% -19.13% -
  Horiz. % 44.26% 58.47% 133.88% 28.42% 47.54% 80.87% 100.00%
P/EPS -371.53 290.56 371.71 75.49 -199.03 -217.39 80.56 -
  QoQ % -227.87% -21.83% 392.40% 137.93% 8.45% -369.85% -
  Horiz. % -461.18% 360.68% 461.41% 93.71% -247.06% -269.85% 100.00%
EY -0.27 0.34 0.27 1.32 -0.50 -0.46 1.24 -
  QoQ % -179.41% 25.93% -79.55% 364.00% -8.70% -137.10% -
  Horiz. % -21.77% 27.42% 21.77% 106.45% -40.32% -37.10% 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 0.36 0.34 0.41 0.36 0.43 0.46 0.27 21.12%
  QoQ % 5.88% -17.07% 13.89% -16.28% -6.52% 70.37% -
  Horiz. % 133.33% 125.93% 151.85% 133.33% 159.26% 170.37% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 -
Price 0.3800 0.3700 0.3400 0.4200 0.4300 0.4900 0.4700 -
P/RPS 0.79 1.17 2.03 0.58 0.80 1.45 2.97 -58.61%
  QoQ % -32.48% -42.36% 250.00% -27.50% -44.83% -51.18% -
  Horiz. % 26.60% 39.39% 68.35% 19.53% 26.94% 48.82% 100.00%
P/EPS -362.00 316.20 308.25 83.44 -182.10 -213.04 130.56 -
  QoQ % -214.48% 2.58% 269.43% 145.82% 14.52% -263.17% -
  Horiz. % -277.27% 242.19% 236.10% 63.91% -139.48% -163.17% 100.00%
EY -0.28 0.32 0.32 1.20 -0.55 -0.47 0.77 -
  QoQ % -187.50% 0.00% -73.33% 318.18% -17.02% -161.04% -
  Horiz. % -36.36% 41.56% 41.56% 155.84% -71.43% -61.04% 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 0.37 0.34 0.40 0.39 0.45 0.43 -12.81%
  QoQ % -5.41% 8.82% -15.00% 2.56% -13.33% 4.65% -
  Horiz. % 81.40% 86.05% 79.07% 93.02% 90.70% 104.65% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
8. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
Partners & Brokers