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 - 395,028
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.93 25.21 14.15 57.57 42.30 26.61 12.59 112.10%
  QoQ % 54.42% 78.16% -75.42% 36.10% 58.96% 111.36% -
  Horiz. % 309.21% 200.24% 112.39% 457.27% 335.98% 211.36% 100.00%
EPS -0.08 0.09 0.09 0.40 -0.19 -0.18 0.29 -
  QoQ % -188.89% 0.00% -77.50% 310.53% -5.56% -162.07% -
  Horiz. % -27.59% 31.03% 31.03% 137.93% -65.52% -62.07% 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 0.8699 0.7940 0.8446 0.8322 0.8577 0.8497 0.8647 0.40%
  QoQ % 9.56% -5.99% 1.49% -2.97% 0.94% -1.73% -
  Horiz. % 100.60% 91.82% 97.68% 96.24% 99.19% 98.27% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
3. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. Putrajaya revives Bandar Malaysia, IWH-CREC ups advance payment by RM500m save malaysia!!!
6. TIME TO TAKE PROFIT ON HOT STOCKS & OTHERS DUE TO T3 TURNING T2 & OTHER REASONS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] [Facebook live:浅谈Dufu Technology corp bhd (Dufu)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 斤经济较:政府开始出手了!!! - 夜月 Good Articles to Share
Partners & Brokers