Highlights

[EDEN] QoQ Quarter Result on 2010-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -35,200.00%    YoY -     -3,800.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 42,993 54,915 52,002 54,168 43,715 55,886 60,306 -20.25%
  QoQ % -21.71% 5.60% -4.00% 23.91% -21.78% -7.33% -
  Horiz. % 71.29% 91.06% 86.23% 89.82% 72.49% 92.67% 100.00%
PBT -1,200 235 -10,991 182 728 1,407 1,210 -
  QoQ % -610.64% 102.14% -6,139.01% -75.00% -48.26% 16.28% -
  Horiz. % -99.17% 19.42% -908.35% 15.04% 60.17% 116.28% 100.00%
Tax -550 -471 7,163 -821 -655 -1,060 1,142 -
  QoQ % -16.77% -106.58% 972.47% -25.34% 38.21% -192.82% -
  Horiz. % -48.16% -41.24% 627.23% -71.89% -57.36% -92.82% 100.00%
NP -1,750 -236 -3,828 -639 73 347 2,352 -
  QoQ % -641.53% 93.83% -499.06% -975.34% -78.96% -85.25% -
  Horiz. % -74.40% -10.03% -162.76% -27.17% 3.10% 14.75% 100.00%
NP to SH -1,773 -250 -3,928 -702 2 368 2,310 -
  QoQ % -609.20% 93.64% -459.54% -35,200.00% -99.46% -84.07% -
  Horiz. % -76.75% -10.82% -170.04% -30.39% 0.09% 15.93% 100.00%
Tax Rate - % 200.43 % - % 451.10 % 89.97 % 75.34 % -94.38 % -
  QoQ % 0.00% 0.00% 0.00% 401.39% 19.42% 179.83% -
  Horiz. % 0.00% -212.36% 0.00% -477.96% -95.33% -79.83% 100.00%
Total Cost 44,743 55,151 55,830 54,807 43,642 55,539 57,954 -15.88%
  QoQ % -18.87% -1.22% 1.87% 25.58% -21.42% -4.17% -
  Horiz. % 77.20% 95.16% 96.34% 94.57% 75.30% 95.83% 100.00%
Net Worth 323,494 326,468 320,981 340,690 333,636 333,636 312,405 2.36%
  QoQ % -0.91% 1.71% -5.79% 2.11% 0.00% 6.80% -
  Horiz. % 103.55% 104.50% 102.75% 109.05% 106.80% 106.80% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 323,494 326,468 320,981 340,690 333,636 333,636 312,405 2.36%
  QoQ % -0.91% 1.71% -5.79% 2.11% 0.00% 6.80% -
  Horiz. % 103.55% 104.50% 102.75% 109.05% 106.80% 106.80% 100.00%
NOSH 311,052 312,500 308,636 315,454 333,636 333,636 312,405 -0.29%
  QoQ % -0.46% 1.25% -2.16% -5.45% 0.00% 6.80% -
  Horiz. % 99.57% 100.03% 98.79% 100.98% 106.80% 106.80% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -4.07 % -0.43 % -7.36 % -1.18 % 0.17 % 0.62 % 3.90 % -
  QoQ % -846.51% 94.16% -523.73% -794.12% -72.58% -84.10% -
  Horiz. % -104.36% -11.03% -188.72% -30.26% 4.36% 15.90% 100.00%
ROE -0.55 % -0.08 % -1.22 % -0.21 % 0.00 % 0.11 % 0.74 % -
  QoQ % -587.50% 93.44% -480.95% 0.00% 0.00% -85.14% -
  Horiz. % -74.32% -10.81% -164.86% -28.38% 0.00% 14.86% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.82 17.57 16.85 17.17 13.10 16.75 19.30 -20.01%
  QoQ % -21.34% 4.27% -1.86% 31.07% -21.79% -13.21% -
  Horiz. % 71.61% 91.04% 87.31% 88.96% 67.88% 86.79% 100.00%
EPS -0.57 -0.08 -1.26 -0.23 0.00 0.12 0.74 -
  QoQ % -612.50% 93.65% -447.83% 0.00% 0.00% -83.78% -
  Horiz. % -77.03% -10.81% -170.27% -31.08% 0.00% 16.22% 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 1.0400 1.0447 1.0400 1.0800 1.0000 1.0000 1.0000 2.66%
  QoQ % -0.45% 0.45% -3.70% 8.00% 0.00% 0.00% -
  Horiz. % 104.00% 104.47% 104.00% 108.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.88 13.90 13.16 13.71 11.07 14.15 15.27 -20.28%
  QoQ % -21.73% 5.62% -4.01% 23.85% -21.77% -7.33% -
  Horiz. % 71.25% 91.03% 86.18% 89.78% 72.50% 92.67% 100.00%
EPS -0.45 -0.06 -0.99 -0.18 0.00 0.09 0.58 -
  QoQ % -650.00% 93.94% -450.00% 0.00% 0.00% -84.48% -
  Horiz. % -77.59% -10.34% -170.69% -31.03% 0.00% 15.52% 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 0.8189 0.8264 0.8126 0.8624 0.8446 0.8446 0.7908 2.36%
  QoQ % -0.91% 1.70% -5.77% 2.11% 0.00% 6.80% -
  Horiz. % 103.55% 104.50% 102.76% 109.05% 106.80% 106.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.3200 0.3900 0.4000 0.3900 0.3400 0.4100 0.3800 -
P/RPS 2.32 2.22 2.37 2.27 2.59 2.45 1.97 11.55%
  QoQ % 4.50% -6.33% 4.41% -12.36% 5.71% 24.37% -
  Horiz. % 117.77% 112.69% 120.30% 115.23% 131.47% 124.37% 100.00%
P/EPS -56.14 -487.50 -31.43 -175.25 56,718.18 371.71 51.39 -
  QoQ % 88.48% -1,451.07% 82.07% -100.31% 15,158.72% 623.31% -
  Horiz. % -109.24% -948.63% -61.16% -341.02% 110,368.12% 723.31% 100.00%
EY -1.78 -0.21 -3.18 -0.57 0.00 0.27 1.95 -
  QoQ % -747.62% 93.40% -457.89% 0.00% 0.00% -86.15% -
  Horiz. % -91.28% -10.77% -163.08% -29.23% 0.00% 13.85% 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 0.37 0.38 0.36 0.34 0.41 0.38 -12.72%
  QoQ % -16.22% -2.63% 5.56% 5.88% -17.07% 7.89% -
  Horiz. % 81.58% 97.37% 100.00% 94.74% 89.47% 107.89% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.3100 0.3400 0.3800 0.3800 0.3700 0.3400 0.4200 -
P/RPS 2.24 1.93 2.26 2.21 2.82 2.03 2.18 1.83%
  QoQ % 16.06% -14.60% 2.26% -21.63% 38.92% -6.88% -
  Horiz. % 102.75% 88.53% 103.67% 101.38% 129.36% 93.12% 100.00%
P/EPS -54.39 -425.00 -29.86 -170.76 61,722.72 308.25 56.80 -
  QoQ % 87.20% -1,323.31% 82.51% -100.28% 19,923.59% 442.69% -
  Horiz. % -95.76% -748.24% -52.57% -300.63% 108,666.76% 542.69% 100.00%
EY -1.84 -0.24 -3.35 -0.59 0.00 0.32 1.76 -
  QoQ % -666.67% 92.84% -467.80% 0.00% 0.00% -81.82% -
  Horiz. % -104.55% -13.64% -190.34% -33.52% 0.00% 18.18% 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 0.33 0.37 0.35 0.37 0.34 0.42 -20.14%
  QoQ % -9.09% -10.81% 5.71% -5.41% 8.82% -19.05% -
  Horiz. % 71.43% 78.57% 88.10% 83.33% 88.10% 80.95% 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