Highlights

[EDEN] QoQ Quarter Result on 2009-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -264.63%    YoY -     -143.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 55,886 60,306 61,969 55,404 49,728 61,095 65,808 -10.33%
  QoQ % -7.33% -2.68% 11.85% 11.41% -18.61% -7.16% -
  Horiz. % 84.92% 91.64% 94.17% 84.19% 75.57% 92.84% 100.00%
PBT 1,407 1,210 1,022 -553 2,621 -199 -7,104 -
  QoQ % 16.28% 18.40% 284.81% -121.10% 1,417.09% 97.20% -
  Horiz. % -19.81% -17.03% -14.39% 7.78% -36.89% 2.80% 100.00%
Tax -1,060 1,142 -978 -1,333 -1,516 -5,529 -899 11.62%
  QoQ % -192.82% 216.77% 26.63% 12.07% 72.58% -515.02% -
  Horiz. % 117.91% -127.03% 108.79% 148.28% 168.63% 615.02% 100.00%
NP 347 2,352 44 -1,886 1,105 -5,728 -8,003 -
  QoQ % -85.25% 5,245.45% 102.33% -270.68% 119.29% 28.43% -
  Horiz. % -4.34% -29.39% -0.55% 23.57% -13.81% 71.57% 100.00%
NP to SH 368 2,310 -18 -1,862 1,131 -5,607 -7,782 -
  QoQ % -84.07% 12,933.33% 99.03% -264.63% 120.17% 27.95% -
  Horiz. % -4.73% -29.68% 0.23% 23.93% -14.53% 72.05% 100.00%
Tax Rate 75.34 % -94.38 % 95.69 % - % 57.84 % - % - % -
  QoQ % 179.83% -198.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.26% -163.17% 165.44% 0.00% 100.00% - -
Total Cost 55,539 57,954 61,925 57,290 48,623 66,823 73,811 -17.29%
  QoQ % -4.17% -6.41% 8.09% 17.82% -27.24% -9.47% -
  Horiz. % 75.24% 78.52% 83.90% 77.62% 65.88% 90.53% 100.00%
Net Worth 333,636 312,405 348,800 338,135 341,593 336,420 342,750 -1.78%
  QoQ % 6.80% -10.43% 3.15% -1.01% 1.54% -1.85% -
  Horiz. % 97.34% 91.15% 101.77% 98.65% 99.66% 98.15% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 333,636 312,405 348,800 338,135 341,593 336,420 342,750 -1.78%
  QoQ % 6.80% -10.43% 3.15% -1.01% 1.54% -1.85% -
  Horiz. % 97.34% 91.15% 101.77% 98.65% 99.66% 98.15% 100.00%
NOSH 333,636 312,405 320,000 312,711 314,166 311,500 311,280 4.74%
  QoQ % 6.80% -2.37% 2.33% -0.46% 0.86% 0.07% -
  Horiz. % 107.18% 100.36% 102.80% 100.46% 100.93% 100.07% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.62 % 3.90 % 0.07 % -3.40 % 2.22 % -9.38 % -12.16 % -
  QoQ % -84.10% 5,471.43% 102.06% -253.15% 123.67% 22.86% -
  Horiz. % -5.10% -32.07% -0.58% 27.96% -18.26% 77.14% 100.00%
ROE 0.11 % 0.74 % -0.01 % -0.55 % 0.33 % -1.67 % -2.27 % -
  QoQ % -85.14% 7,500.00% 98.18% -266.67% 119.76% 26.43% -
  Horiz. % -4.85% -32.60% 0.44% 24.23% -14.54% 73.57% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.75 19.30 19.37 17.72 15.83 19.61 21.14 -14.39%
  QoQ % -13.21% -0.36% 9.31% 11.94% -19.28% -7.24% -
  Horiz. % 79.23% 91.30% 91.63% 83.82% 74.88% 92.76% 100.00%
EPS 0.12 0.74 -0.01 -0.60 0.37 -1.80 -2.50 -
  QoQ % -83.78% 7,500.00% 98.33% -262.16% 120.56% 28.00% -
  Horiz. % -4.80% -29.60% 0.40% 24.00% -14.80% 72.00% 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 1.0000 1.0000 1.0900 1.0813 1.0873 1.0800 1.1011 -6.22%
  QoQ % 0.00% -8.26% 0.80% -0.55% 0.68% -1.92% -
  Horiz. % 90.82% 90.82% 98.99% 98.20% 98.75% 98.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.30 15.43 15.85 14.17 12.72 15.63 16.84 -10.34%
  QoQ % -7.32% -2.65% 11.86% 11.40% -18.62% -7.19% -
  Horiz. % 84.92% 91.63% 94.12% 84.14% 75.53% 92.81% 100.00%
EPS 0.09 0.59 0.00 -0.48 0.29 -1.43 -1.99 -
  QoQ % -84.75% 0.00% 0.00% -265.52% 120.28% 28.14% -
  Horiz. % -4.52% -29.65% -0.00% 24.12% -14.57% 71.86% 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 0.8536 0.7993 0.8924 0.8651 0.8740 0.8607 0.8769 -1.78%
  QoQ % 6.79% -10.43% 3.16% -1.02% 1.55% -1.85% -
  Horiz. % 97.34% 91.15% 101.77% 98.65% 99.67% 98.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.4100 0.3800 0.4700 0.5000 0.2900 0.3300 0.3700 -
P/RPS 2.45 1.97 2.43 2.82 1.83 1.68 1.75 25.17%
  QoQ % 24.37% -18.93% -13.83% 54.10% 8.93% -4.00% -
  Horiz. % 140.00% 112.57% 138.86% 161.14% 104.57% 96.00% 100.00%
P/EPS 371.71 51.39 -8,355.56 -83.97 80.56 -18.33 -14.80 -
  QoQ % 623.31% 100.62% -9,850.65% -204.23% 539.50% -23.85% -
  Horiz. % -2,511.55% -347.23% 56,456.48% 567.36% -544.32% 123.85% 100.00%
EY 0.27 1.95 -0.01 -1.19 1.24 -5.45 -6.76 -
  QoQ % -86.15% 19,600.00% 99.16% -195.97% 122.75% 19.38% -
  Horiz. % -3.99% -28.85% 0.15% 17.60% -18.34% 80.62% 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 0.41 0.38 0.43 0.46 0.27 0.31 0.34 13.31%
  QoQ % 7.89% -11.63% -6.52% 70.37% -12.90% -8.82% -
  Horiz. % 120.59% 111.76% 126.47% 135.29% 79.41% 91.18% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.3400 0.4200 0.4300 0.4900 0.4700 0.3300 0.3100 -
P/RPS 2.03 2.18 2.22 2.77 2.97 1.68 1.47 24.03%
  QoQ % -6.88% -1.80% -19.86% -6.73% 76.79% 14.29% -
  Horiz. % 138.10% 148.30% 151.02% 188.44% 202.04% 114.29% 100.00%
P/EPS 308.25 56.80 -7,644.44 -82.29 130.56 -18.33 -12.40 -
  QoQ % 442.69% 100.74% -9,189.63% -163.03% 812.27% -47.82% -
  Horiz. % -2,485.89% -458.06% 61,648.71% 663.63% -1,052.90% 147.82% 100.00%
EY 0.32 1.76 -0.01 -1.22 0.77 -5.45 -8.06 -
  QoQ % -81.82% 17,700.00% 99.18% -258.44% 114.13% 32.38% -
  Horiz. % -3.97% -21.84% 0.12% 15.14% -9.55% 67.62% 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 0.42 0.39 0.45 0.43 0.31 0.28 13.83%
  QoQ % -19.05% 7.69% -13.33% 4.65% 38.71% 10.71% -
  Horiz. % 121.43% 150.00% 139.29% 160.71% 153.57% 110.71% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers