Highlights

[EDEN] QoQ Quarter Result on 2009-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     99.03%    YoY -     99.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 43,715 55,886 60,306 61,969 55,404 49,728 61,095 -20.05%
  QoQ % -21.78% -7.33% -2.68% 11.85% 11.41% -18.61% -
  Horiz. % 71.55% 91.47% 98.71% 101.43% 90.68% 81.39% 100.00%
PBT 728 1,407 1,210 1,022 -553 2,621 -199 -
  QoQ % -48.26% 16.28% 18.40% 284.81% -121.10% 1,417.09% -
  Horiz. % -365.83% -707.04% -608.04% -513.57% 277.89% -1,317.09% 100.00%
Tax -655 -1,060 1,142 -978 -1,333 -1,516 -5,529 -75.97%
  QoQ % 38.21% -192.82% 216.77% 26.63% 12.07% 72.58% -
  Horiz. % 11.85% 19.17% -20.65% 17.69% 24.11% 27.42% 100.00%
NP 73 347 2,352 44 -1,886 1,105 -5,728 -
  QoQ % -78.96% -85.25% 5,245.45% 102.33% -270.68% 119.29% -
  Horiz. % -1.27% -6.06% -41.06% -0.77% 32.93% -19.29% 100.00%
NP to SH 2 368 2,310 -18 -1,862 1,131 -5,607 -
  QoQ % -99.46% -84.07% 12,933.33% 99.03% -264.63% 120.17% -
  Horiz. % -0.04% -6.56% -41.20% 0.32% 33.21% -20.17% 100.00%
Tax Rate 89.97 % 75.34 % -94.38 % 95.69 % - % 57.84 % - % -
  QoQ % 19.42% 179.83% -198.63% 0.00% 0.00% 0.00% -
  Horiz. % 155.55% 130.26% -163.17% 165.44% 0.00% 100.00% -
Total Cost 43,642 55,539 57,954 61,925 57,290 48,623 66,823 -24.78%
  QoQ % -21.42% -4.17% -6.41% 8.09% 17.82% -27.24% -
  Horiz. % 65.31% 83.11% 86.73% 92.67% 85.73% 72.76% 100.00%
Net Worth 333,636 333,636 312,405 348,800 338,135 341,593 336,420 -0.55%
  QoQ % 0.00% 6.80% -10.43% 3.15% -1.01% 1.54% -
  Horiz. % 99.17% 99.17% 92.86% 103.68% 100.51% 101.54% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 333,636 333,636 312,405 348,800 338,135 341,593 336,420 -0.55%
  QoQ % 0.00% 6.80% -10.43% 3.15% -1.01% 1.54% -
  Horiz. % 99.17% 99.17% 92.86% 103.68% 100.51% 101.54% 100.00%
NOSH 333,636 333,636 312,405 320,000 312,711 314,166 311,500 4.70%
  QoQ % 0.00% 6.80% -2.37% 2.33% -0.46% 0.86% -
  Horiz. % 107.11% 107.11% 100.29% 102.73% 100.39% 100.86% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.17 % 0.62 % 3.90 % 0.07 % -3.40 % 2.22 % -9.38 % -
  QoQ % -72.58% -84.10% 5,471.43% 102.06% -253.15% 123.67% -
  Horiz. % -1.81% -6.61% -41.58% -0.75% 36.25% -23.67% 100.00%
ROE 0.00 % 0.11 % 0.74 % -0.01 % -0.55 % 0.33 % -1.67 % -
  QoQ % 0.00% -85.14% 7,500.00% 98.18% -266.67% 119.76% -
  Horiz. % -0.00% -6.59% -44.31% 0.60% 32.93% -19.76% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.10 16.75 19.30 19.37 17.72 15.83 19.61 -23.64%
  QoQ % -21.79% -13.21% -0.36% 9.31% 11.94% -19.28% -
  Horiz. % 66.80% 85.42% 98.42% 98.78% 90.36% 80.72% 100.00%
EPS 0.00 0.12 0.74 -0.01 -0.60 0.37 -1.80 -
  QoQ % 0.00% -83.78% 7,500.00% 98.33% -262.16% 120.56% -
  Horiz. % -0.00% -6.67% -41.11% 0.56% 33.33% -20.56% 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 1.0000 1.0000 1.0000 1.0900 1.0813 1.0873 1.0800 -5.01%
  QoQ % 0.00% 0.00% -8.26% 0.80% -0.55% 0.68% -
  Horiz. % 92.59% 92.59% 92.59% 100.93% 100.12% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.07 14.15 15.27 15.69 14.03 12.59 15.47 -20.05%
  QoQ % -21.77% -7.33% -2.68% 11.83% 11.44% -18.62% -
  Horiz. % 71.56% 91.47% 98.71% 101.42% 90.69% 81.38% 100.00%
EPS 0.00 0.09 0.58 0.00 -0.47 0.29 -1.42 -
  QoQ % 0.00% -84.48% 0.00% 0.00% -262.07% 120.42% -
  Horiz. % -0.00% -6.34% -40.85% -0.00% 33.10% -20.42% 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 0.8446 0.8446 0.7908 0.8830 0.8560 0.8647 0.8516 -0.55%
  QoQ % 0.00% 6.80% -10.44% 3.15% -1.01% 1.54% -
  Horiz. % 99.18% 99.18% 92.86% 103.69% 100.52% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.3400 0.4100 0.3800 0.4700 0.5000 0.2900 0.3300 -
P/RPS 2.59 2.45 1.97 2.43 2.82 1.83 1.68 33.56%
  QoQ % 5.71% 24.37% -18.93% -13.83% 54.10% 8.93% -
  Horiz. % 154.17% 145.83% 117.26% 144.64% 167.86% 108.93% 100.00%
P/EPS 56,718.18 371.71 51.39 -8,355.56 -83.97 80.56 -18.33 -
  QoQ % 15,158.72% 623.31% 100.62% -9,850.65% -204.23% 539.50% -
  Horiz. % -309,428.16% -2,027.88% -280.36% 45,584.07% 458.10% -439.50% 100.00%
EY 0.00 0.27 1.95 -0.01 -1.19 1.24 -5.45 -
  QoQ % 0.00% -86.15% 19,600.00% 99.16% -195.97% 122.75% -
  Horiz. % -0.00% -4.95% -35.78% 0.18% 21.83% -22.75% 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 0.41 0.38 0.43 0.46 0.27 0.31 6.37%
  QoQ % -17.07% 7.89% -11.63% -6.52% 70.37% -12.90% -
  Horiz. % 109.68% 132.26% 122.58% 138.71% 148.39% 87.10% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.3700 0.3400 0.4200 0.4300 0.4900 0.4700 0.3300 -
P/RPS 2.82 2.03 2.18 2.22 2.77 2.97 1.68 41.37%
  QoQ % 38.92% -6.88% -1.80% -19.86% -6.73% 76.79% -
  Horiz. % 167.86% 120.83% 129.76% 132.14% 164.88% 176.79% 100.00%
P/EPS 61,722.72 308.25 56.80 -7,644.44 -82.29 130.56 -18.33 -
  QoQ % 19,923.59% 442.69% 100.74% -9,189.63% -163.03% 812.27% -
  Horiz. % -336,730.59% -1,681.67% -309.87% 41,704.53% 448.94% -712.27% 100.00%
EY 0.00 0.32 1.76 -0.01 -1.22 0.77 -5.45 -
  QoQ % 0.00% -81.82% 17,700.00% 99.18% -258.44% 114.13% -
  Horiz. % -0.00% -5.87% -32.29% 0.18% 22.39% -14.13% 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 0.37 0.34 0.42 0.39 0.45 0.43 0.31 12.56%
  QoQ % 8.82% -19.05% 7.69% -13.33% 4.65% 38.71% -
  Horiz. % 119.35% 109.68% 135.48% 125.81% 145.16% 138.71% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers