Highlights

[EDEN] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     92.06%    YoY -     -167.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 173,282 134,930 97,908 54,915 211,381 153,768 99,600 44.51%
  QoQ % 28.42% 37.81% 78.29% -74.02% 37.47% 54.39% -
  Horiz. % 173.98% 135.47% 98.30% 55.14% 212.23% 154.39% 100.00%
PBT 19,359 -1,941 -965 235 -8,675 2,316 2,133 333.36%
  QoQ % 1,097.37% -101.14% -510.64% 102.71% -474.57% 8.58% -
  Horiz. % 907.59% -91.00% -45.24% 11.02% -406.70% 108.58% 100.00%
Tax -8,656 -1,500 -1,021 -471 4,627 -2,537 -1,716 193.26%
  QoQ % -477.07% -46.91% -116.77% -110.18% 282.38% -47.84% -
  Horiz. % 504.43% 87.41% 59.50% 27.45% -269.64% 147.84% 100.00%
NP 10,703 -3,441 -1,986 -236 -4,048 -221 417 764.99%
  QoQ % 411.04% -73.26% -741.53% 94.17% -1,731.67% -153.00% -
  Horiz. % 2,566.67% -825.18% -476.26% -56.59% -970.74% -53.00% 100.00%
NP to SH 11,067 -3,452 -2,024 -250 -3,150 -334 367 862.83%
  QoQ % 420.60% -70.55% -709.60% 92.06% -843.11% -191.01% -
  Horiz. % 3,015.53% -940.60% -551.50% -68.12% -858.31% -91.01% 100.00%
Tax Rate 44.71 % - % - % 200.43 % - % 109.54 % 80.45 % -32.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 36.16% -
  Horiz. % 55.57% 0.00% 0.00% 249.14% 0.00% 136.16% 100.00%
Total Cost 162,579 138,371 99,894 55,151 215,429 153,989 99,183 38.90%
  QoQ % 17.49% 38.52% 81.13% -74.40% 39.90% 55.26% -
  Horiz. % 163.92% 139.51% 100.72% 55.61% 217.20% 155.26% 100.00%
Net Worth 283,285 320,320 323,839 326,468 253,660 343,636 313,636 -6.54%
  QoQ % -11.56% -1.09% -0.81% 28.70% -26.18% 9.57% -
  Horiz. % 90.32% 102.13% 103.25% 104.09% 80.88% 109.57% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 283,285 320,320 323,839 326,468 253,660 343,636 313,636 -6.54%
  QoQ % -11.56% -1.09% -0.81% 28.70% -26.18% 9.57% -
  Horiz. % 90.32% 102.13% 103.25% 104.09% 80.88% 109.57% 100.00%
NOSH 311,303 310,990 311,384 312,500 310,363 318,181 313,636 -0.50%
  QoQ % 0.10% -0.13% -0.36% 0.69% -2.46% 1.45% -
  Horiz. % 99.26% 99.16% 99.28% 99.64% 98.96% 101.45% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.18 % -2.55 % -2.03 % -0.43 % -1.92 % -0.14 % 0.42 % 497.54%
  QoQ % 342.35% -25.62% -372.09% 77.60% -1,271.43% -133.33% -
  Horiz. % 1,471.43% -607.14% -483.33% -102.38% -457.14% -33.33% 100.00%
ROE 3.91 % -1.08 % -0.63 % -0.08 % -1.24 % -0.10 % 0.12 % 913.70%
  QoQ % 462.04% -71.43% -687.50% 93.55% -1,140.00% -183.33% -
  Horiz. % 3,258.33% -900.00% -525.00% -66.67% -1,033.33% -83.33% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 55.66 43.39 31.44 17.57 68.11 48.33 31.76 45.21%
  QoQ % 28.28% 38.01% 78.94% -74.20% 40.93% 52.17% -
  Horiz. % 175.25% 136.62% 98.99% 55.32% 214.45% 152.17% 100.00%
EPS 3.55 -1.11 -0.65 -0.08 -1.37 -0.11 0.12 850.65%
  QoQ % 419.82% -70.77% -712.50% 94.16% -1,145.45% -191.67% -
  Horiz. % 2,958.33% -925.00% -541.67% -66.67% -1,141.67% -91.67% 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 1.0300 1.0400 1.0447 0.8173 1.0800 1.0000 -6.08%
  QoQ % -11.65% -0.96% -0.45% 27.82% -24.32% 8.00% -
  Horiz. % 91.00% 103.00% 104.00% 104.47% 81.73% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.96 33.45 24.27 13.61 52.40 38.12 24.69 44.52%
  QoQ % 28.43% 37.82% 78.32% -74.03% 37.46% 54.39% -
  Horiz. % 174.00% 135.48% 98.30% 55.12% 212.23% 154.39% 100.00%
EPS 2.74 -0.86 -0.50 -0.06 -0.78 -0.08 0.09 868.95%
  QoQ % 418.60% -72.00% -733.33% 92.31% -875.00% -188.89% -
  Horiz. % 3,044.44% -955.56% -555.56% -66.67% -866.67% -88.89% 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 0.7023 0.7941 0.8029 0.8094 0.6289 0.8519 0.7776 -6.55%
  QoQ % -11.56% -1.10% -0.80% 28.70% -26.18% 9.56% -
  Horiz. % 90.32% 102.12% 103.25% 104.09% 80.88% 109.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3100 0.2500 0.3200 0.3900 0.4000 0.3900 0.3400 -
P/RPS 0.56 0.58 1.02 2.22 0.59 0.81 1.07 -34.98%
  QoQ % -3.45% -43.14% -54.05% 276.27% -27.16% -24.30% -
  Horiz. % 52.34% 54.21% 95.33% 207.48% 55.14% 75.70% 100.00%
P/EPS 8.72 -22.52 -49.23 -487.50 -39.41 -371.53 290.56 -90.28%
  QoQ % 138.72% 54.26% 89.90% -1,137.00% 89.39% -227.87% -
  Horiz. % 3.00% -7.75% -16.94% -167.78% -13.56% -127.87% 100.00%
EY 11.47 -4.44 -2.03 -0.21 -2.54 -0.27 0.34 937.38%
  QoQ % 358.33% -118.72% -866.67% 91.73% -840.74% -179.41% -
  Horiz. % 3,373.53% -1,305.88% -597.06% -61.76% -747.06% -79.41% 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 0.34 0.24 0.31 0.37 0.49 0.36 0.34 -
  QoQ % 41.67% -22.58% -16.22% -24.49% 36.11% 5.88% -
  Horiz. % 100.00% 70.59% 91.18% 108.82% 144.12% 105.88% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 01/03/12 30/11/11 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 -
Price 0.3600 0.2900 0.3100 0.3400 0.3800 0.3800 0.3700 -
P/RPS 0.65 0.67 0.99 1.93 0.56 0.79 1.17 -32.35%
  QoQ % -2.99% -32.32% -48.70% 244.64% -29.11% -32.48% -
  Horiz. % 55.56% 57.26% 84.62% 164.96% 47.86% 67.52% 100.00%
P/EPS 10.13 -26.13 -47.69 -425.00 -37.44 -362.00 316.20 -89.85%
  QoQ % 138.77% 45.21% 88.78% -1,035.15% 89.66% -214.48% -
  Horiz. % 3.20% -8.26% -15.08% -134.41% -11.84% -114.48% 100.00%
EY 9.88 -3.83 -2.10 -0.24 -2.67 -0.28 0.32 878.04%
  QoQ % 357.96% -82.38% -775.00% 91.01% -853.57% -187.50% -
  Horiz. % 3,087.50% -1,196.88% -656.25% -75.00% -834.38% -87.50% 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 0.40 0.28 0.30 0.33 0.46 0.35 0.37 5.32%
  QoQ % 42.86% -6.67% -9.09% -28.26% 31.43% -5.41% -
  Horiz. % 108.11% 75.68% 81.08% 89.19% 124.32% 94.59% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers