Highlights

[EDEN] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 01-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     420.60%    YoY -     451.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 107,265 60,926 22,635 173,282 134,930 97,908 54,915 56.07%
  QoQ % 76.06% 169.17% -86.94% 28.42% 37.81% 78.29% -
  Horiz. % 195.33% 110.95% 41.22% 315.55% 245.71% 178.29% 100.00%
PBT -733 1,166 425 19,359 -1,941 -965 235 -
  QoQ % -162.86% 174.35% -97.80% 1,097.37% -101.14% -510.64% -
  Horiz. % -311.91% 496.17% 180.85% 8,237.87% -825.96% -410.64% 100.00%
Tax -468 -311 -187 -8,656 -1,500 -1,021 -471 -0.42%
  QoQ % -50.48% -66.31% 97.84% -477.07% -46.91% -116.77% -
  Horiz. % 99.36% 66.03% 39.70% 1,837.79% 318.47% 216.77% 100.00%
NP -1,201 855 238 10,703 -3,441 -1,986 -236 194.99%
  QoQ % -240.47% 259.24% -97.78% 411.04% -73.26% -741.53% -
  Horiz. % 508.90% -362.29% -100.85% -4,535.17% 1,458.05% 841.53% 100.00%
NP to SH -1,298 725 158 11,067 -3,452 -2,024 -250 198.94%
  QoQ % -279.03% 358.86% -98.57% 420.60% -70.55% -709.60% -
  Horiz. % 519.20% -290.00% -63.20% -4,426.80% 1,380.80% 809.60% 100.00%
Tax Rate - % 26.67 % 44.00 % 44.71 % - % - % 200.43 % -
  QoQ % 0.00% -39.39% -1.59% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 13.31% 21.95% 22.31% 0.00% 0.00% 100.00%
Total Cost 108,466 60,071 22,397 162,579 138,371 99,894 55,151 56.78%
  QoQ % 80.56% 168.21% -86.22% 17.49% 38.52% 81.13% -
  Horiz. % 196.67% 108.92% 40.61% 294.79% 250.89% 181.13% 100.00%
Net Worth 283,339 286,453 286,453 283,285 320,320 323,839 326,468 -8.99%
  QoQ % -1.09% 0.00% 1.12% -11.56% -1.09% -0.81% -
  Horiz. % 86.79% 87.74% 87.74% 86.77% 98.12% 99.19% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 283,339 286,453 286,453 283,285 320,320 323,839 326,468 -8.99%
  QoQ % -1.09% 0.00% 1.12% -11.56% -1.09% -0.81% -
  Horiz. % 86.79% 87.74% 87.74% 86.77% 98.12% 99.19% 100.00%
NOSH 311,362 311,362 311,362 311,303 310,990 311,384 312,500 -0.24%
  QoQ % 0.00% 0.00% 0.02% 0.10% -0.13% -0.36% -
  Horiz. % 99.64% 99.64% 99.64% 99.62% 99.52% 99.64% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.12 % 1.40 % 1.05 % 6.18 % -2.55 % -2.03 % -0.43 % 88.98%
  QoQ % -180.00% 33.33% -83.01% 342.35% -25.62% -372.09% -
  Horiz. % 260.47% -325.58% -244.19% -1,437.21% 593.02% 472.09% 100.00%
ROE -0.46 % 0.25 % 0.06 % 3.91 % -1.08 % -0.63 % -0.08 % 219.93%
  QoQ % -284.00% 316.67% -98.47% 462.04% -71.43% -687.50% -
  Horiz. % 575.00% -312.50% -75.00% -4,887.50% 1,350.00% 787.50% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 34.45 19.57 7.27 55.66 43.39 31.44 17.57 56.46%
  QoQ % 76.03% 169.19% -86.94% 28.28% 38.01% 78.94% -
  Horiz. % 196.07% 111.38% 41.38% 316.79% 246.96% 178.94% 100.00%
EPS -0.42 0.23 0.05 3.55 -1.11 -0.65 -0.08 201.16%
  QoQ % -282.61% 360.00% -98.59% 419.82% -70.77% -712.50% -
  Horiz. % 525.00% -287.50% -62.50% -4,437.50% 1,387.50% 812.50% 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 0.9200 0.9200 0.9100 1.0300 1.0400 1.0447 -8.77%
  QoQ % -1.09% 0.00% 1.10% -11.65% -0.96% -0.45% -
  Horiz. % 87.11% 88.06% 88.06% 87.11% 98.59% 99.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.59 15.10 5.61 42.96 33.45 24.27 13.61 56.09%
  QoQ % 76.09% 169.16% -86.94% 28.43% 37.82% 78.32% -
  Horiz. % 195.37% 110.95% 41.22% 315.65% 245.78% 178.32% 100.00%
EPS -0.32 0.18 0.04 2.74 -0.86 -0.50 -0.06 204.33%
  QoQ % -277.78% 350.00% -98.54% 418.60% -72.00% -733.33% -
  Horiz. % 533.33% -300.00% -66.67% -4,566.67% 1,433.33% 833.33% 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 0.7024 0.7102 0.7102 0.7023 0.7941 0.8029 0.8094 -9.00%
  QoQ % -1.10% 0.00% 1.12% -11.56% -1.10% -0.80% -
  Horiz. % 86.78% 87.74% 87.74% 86.77% 98.11% 99.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.2800 0.3200 0.3300 0.3100 0.2500 0.3200 0.3900 -
P/RPS 0.81 1.64 4.54 0.56 0.58 1.02 2.22 -48.85%
  QoQ % -50.61% -63.88% 710.71% -3.45% -43.14% -54.05% -
  Horiz. % 36.49% 73.87% 204.50% 25.23% 26.13% 45.95% 100.00%
P/EPS -67.17 137.43 650.31 8.72 -22.52 -49.23 -487.50 -73.23%
  QoQ % -148.88% -78.87% 7,357.68% 138.72% 54.26% 89.90% -
  Horiz. % 13.78% -28.19% -133.40% -1.79% 4.62% 10.10% 100.00%
EY -1.49 0.73 0.15 11.47 -4.44 -2.03 -0.21 267.93%
  QoQ % -304.11% 386.67% -98.69% 358.33% -118.72% -866.67% -
  Horiz. % 709.52% -347.62% -71.43% -5,461.90% 2,114.29% 966.67% 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 0.31 0.35 0.36 0.34 0.24 0.31 0.37 -11.10%
  QoQ % -11.43% -2.78% 5.88% 41.67% -22.58% -16.22% -
  Horiz. % 83.78% 94.59% 97.30% 91.89% 64.86% 83.78% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 01/03/12 30/11/11 26/08/11 31/05/11 -
Price 0.2700 0.2900 0.3000 0.3600 0.2900 0.3100 0.3400 -
P/RPS 0.78 1.48 4.13 0.65 0.67 0.99 1.93 -45.25%
  QoQ % -47.30% -64.16% 535.38% -2.99% -32.32% -48.70% -
  Horiz. % 40.41% 76.68% 213.99% 33.68% 34.72% 51.30% 100.00%
P/EPS -64.77 124.54 591.19 10.13 -26.13 -47.69 -425.00 -71.37%
  QoQ % -152.01% -78.93% 5,736.03% 138.77% 45.21% 88.78% -
  Horiz. % 15.24% -29.30% -139.10% -2.38% 6.15% 11.22% 100.00%
EY -1.54 0.80 0.17 9.88 -3.83 -2.10 -0.24 244.14%
  QoQ % -292.50% 370.59% -98.28% 357.96% -82.38% -775.00% -
  Horiz. % 641.67% -333.33% -70.83% -4,116.67% 1,595.83% 875.00% 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 0.30 0.32 0.33 0.40 0.28 0.30 0.33 -6.14%
  QoQ % -6.25% -3.03% -17.50% 42.86% -6.67% -9.09% -
  Horiz. % 90.91% 96.97% 100.00% 121.21% 84.85% 90.91% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS