Highlights

[EDEN] QoQ Quarter Result on 2011-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -609.20%    YoY -     -88,750.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 22,635 38,352 37,022 42,993 54,915 52,002 54,168 -44.08%
  QoQ % -40.98% 3.59% -13.89% -21.71% 5.60% -4.00% -
  Horiz. % 41.79% 70.80% 68.35% 79.37% 101.38% 96.00% 100.00%
PBT 425 21,304 -973 -1,200 235 -10,991 182 75.92%
  QoQ % -98.01% 2,289.52% 18.92% -610.64% 102.14% -6,139.01% -
  Horiz. % 233.52% 11,705.50% -534.62% -659.34% 129.12% -6,039.01% 100.00%
Tax -187 -7,157 -480 -550 -471 7,163 -821 -62.67%
  QoQ % 97.39% -1,391.04% 12.73% -16.77% -106.58% 972.47% -
  Horiz. % 22.78% 871.74% 58.47% 66.99% 57.37% -872.47% 100.00%
NP 238 14,147 -1,453 -1,750 -236 -3,828 -639 -
  QoQ % -98.32% 1,073.64% 16.97% -641.53% 93.83% -499.06% -
  Horiz. % -37.25% -2,213.93% 227.39% 273.87% 36.93% 599.06% 100.00%
NP to SH 158 14,522 -1,427 -1,773 -250 -3,928 -702 -
  QoQ % -98.91% 1,117.66% 19.51% -609.20% 93.64% -459.54% -
  Horiz. % -22.51% -2,068.66% 203.28% 252.56% 35.61% 559.54% 100.00%
Tax Rate 44.00 % 33.59 % - % - % 200.43 % - % 451.10 % -78.78%
  QoQ % 30.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9.75% 7.45% 0.00% 0.00% 44.43% 0.00% 100.00%
Total Cost 22,397 24,205 38,475 44,743 55,151 55,830 54,807 -44.90%
  QoQ % -7.47% -37.09% -14.01% -18.87% -1.22% 1.87% -
  Horiz. % 40.87% 44.16% 70.20% 81.64% 100.63% 101.87% 100.00%
Net Worth 286,453 283,358 319,523 323,494 326,468 320,981 340,690 -10.91%
  QoQ % 1.09% -11.32% -1.23% -0.91% 1.71% -5.79% -
  Horiz. % 84.08% 83.17% 93.79% 94.95% 95.83% 94.21% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 286,453 283,358 319,523 323,494 326,468 320,981 340,690 -10.91%
  QoQ % 1.09% -11.32% -1.23% -0.91% 1.71% -5.79% -
  Horiz. % 84.08% 83.17% 93.79% 94.95% 95.83% 94.21% 100.00%
NOSH 311,362 311,383 310,217 311,052 312,500 308,636 315,454 -0.87%
  QoQ % -0.01% 0.38% -0.27% -0.46% 1.25% -2.16% -
  Horiz. % 98.70% 98.71% 98.34% 98.60% 99.06% 97.84% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.05 % 36.89 % -3.92 % -4.07 % -0.43 % -7.36 % -1.18 % -
  QoQ % -97.15% 1,041.07% 3.69% -846.51% 94.16% -523.73% -
  Horiz. % -88.98% -3,126.27% 332.20% 344.92% 36.44% 623.73% 100.00%
ROE 0.06 % 5.12 % -0.45 % -0.55 % -0.08 % -1.22 % -0.21 % -
  QoQ % -98.83% 1,237.78% 18.18% -587.50% 93.44% -480.95% -
  Horiz. % -28.57% -2,438.10% 214.29% 261.90% 38.10% 580.95% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.27 12.32 11.93 13.82 17.57 16.85 17.17 -43.58%
  QoQ % -40.99% 3.27% -13.68% -21.34% 4.27% -1.86% -
  Horiz. % 42.34% 71.75% 69.48% 80.49% 102.33% 98.14% 100.00%
EPS 0.05 4.66 -0.46 -0.57 -0.08 -1.26 -0.23 -
  QoQ % -98.93% 1,113.04% 19.30% -612.50% 93.65% -447.83% -
  Horiz. % -21.74% -2,026.09% 200.00% 247.83% 34.78% 547.83% 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 0.9200 0.9100 1.0300 1.0400 1.0447 1.0400 1.0800 -10.13%
  QoQ % 1.10% -11.65% -0.96% -0.45% 0.45% -3.70% -
  Horiz. % 85.19% 84.26% 95.37% 96.30% 96.73% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.79 9.81 9.47 11.00 14.05 13.30 13.86 -44.09%
  QoQ % -40.98% 3.59% -13.91% -21.71% 5.64% -4.04% -
  Horiz. % 41.77% 70.78% 68.33% 79.37% 101.37% 95.96% 100.00%
EPS 0.04 3.72 -0.37 -0.45 -0.06 -1.00 -0.18 -
  QoQ % -98.92% 1,105.41% 17.78% -650.00% 94.00% -455.56% -
  Horiz. % -22.22% -2,066.67% 205.56% 250.00% 33.33% 555.56% 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 0.7329 0.7250 0.8175 0.8276 0.8353 0.8212 0.8716 -10.90%
  QoQ % 1.09% -11.31% -1.22% -0.92% 1.72% -5.78% -
  Horiz. % 84.09% 83.18% 93.79% 94.95% 95.84% 94.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.3300 0.3100 0.2500 0.3200 0.3900 0.4000 0.3900 -
P/RPS 4.54 2.52 2.09 2.32 2.22 2.37 2.27 58.67%
  QoQ % 80.16% 20.57% -9.91% 4.50% -6.33% 4.41% -
  Horiz. % 200.00% 111.01% 92.07% 102.20% 97.80% 104.41% 100.00%
P/EPS 650.31 6.65 -54.35 -56.14 -487.50 -31.43 -175.25 -
  QoQ % 9,679.10% 112.24% 3.19% 88.48% -1,451.07% 82.07% -
  Horiz. % -371.08% -3.79% 31.01% 32.03% 278.17% 17.93% 100.00%
EY 0.15 15.04 -1.84 -1.78 -0.21 -3.18 -0.57 -
  QoQ % -99.00% 917.39% -3.37% -747.62% 93.40% -457.89% -
  Horiz. % -26.32% -2,638.60% 322.81% 312.28% 36.84% 557.89% 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 0.24 0.31 0.37 0.38 0.36 -
  QoQ % 5.88% 41.67% -22.58% -16.22% -2.63% 5.56% -
  Horiz. % 100.00% 94.44% 66.67% 86.11% 102.78% 105.56% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 01/03/12 30/11/11 26/08/11 31/05/11 28/02/11 29/11/10 -
Price 0.3000 0.3600 0.2900 0.3100 0.3400 0.3800 0.3800 -
P/RPS 4.13 2.92 2.43 2.24 1.93 2.26 2.21 51.66%
  QoQ % 41.44% 20.16% 8.48% 16.06% -14.60% 2.26% -
  Horiz. % 186.88% 132.13% 109.95% 101.36% 87.33% 102.26% 100.00%
P/EPS 591.19 7.72 -63.04 -54.39 -425.00 -29.86 -170.76 -
  QoQ % 7,557.90% 112.25% -15.90% 87.20% -1,323.31% 82.51% -
  Horiz. % -346.21% -4.52% 36.92% 31.85% 248.89% 17.49% 100.00%
EY 0.17 12.95 -1.59 -1.84 -0.24 -3.35 -0.59 -
  QoQ % -98.69% 914.47% 13.59% -666.67% 92.84% -467.80% -
  Horiz. % -28.81% -2,194.92% 269.49% 311.86% 40.68% 567.80% 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 0.33 0.40 0.28 0.30 0.33 0.37 0.35 -3.84%
  QoQ % -17.50% 42.86% -6.67% -9.09% -10.81% 5.71% -
  Horiz. % 94.29% 114.29% 80.00% 85.71% 94.29% 105.71% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers