Highlights

[EDEN] QoQ Quarter Result on 2011-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     19.51%    YoY -     -103.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 38,291 22,635 38,352 37,022 42,993 54,915 52,002 -18.47%
  QoQ % 69.17% -40.98% 3.59% -13.89% -21.71% 5.60% -
  Horiz. % 73.63% 43.53% 73.75% 71.19% 82.68% 105.60% 100.00%
PBT 742 425 21,304 -973 -1,200 235 -10,991 -
  QoQ % 74.59% -98.01% 2,289.52% 18.92% -610.64% 102.14% -
  Horiz. % -6.75% -3.87% -193.83% 8.85% 10.92% -2.14% 100.00%
Tax -124 -187 -7,157 -480 -550 -471 7,163 -
  QoQ % 33.69% 97.39% -1,391.04% 12.73% -16.77% -106.58% -
  Horiz. % -1.73% -2.61% -99.92% -6.70% -7.68% -6.58% 100.00%
NP 618 238 14,147 -1,453 -1,750 -236 -3,828 -
  QoQ % 159.66% -98.32% 1,073.64% 16.97% -641.53% 93.83% -
  Horiz. % -16.14% -6.22% -369.57% 37.96% 45.72% 6.17% 100.00%
NP to SH 568 158 14,522 -1,427 -1,773 -250 -3,928 -
  QoQ % 259.49% -98.91% 1,117.66% 19.51% -609.20% 93.64% -
  Horiz. % -14.46% -4.02% -369.70% 36.33% 45.14% 6.36% 100.00%
Tax Rate 16.71 % 44.00 % 33.59 % - % - % 200.43 % - % -
  QoQ % -62.02% 30.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.34% 21.95% 16.76% 0.00% 0.00% 100.00% -
Total Cost 37,673 22,397 24,205 38,475 44,743 55,151 55,830 -23.09%
  QoQ % 68.21% -7.47% -37.09% -14.01% -18.87% -1.22% -
  Horiz. % 67.48% 40.12% 43.35% 68.91% 80.14% 98.78% 100.00%
Net Worth 286,453 286,453 283,358 319,523 323,494 326,468 320,981 -7.31%
  QoQ % 0.00% 1.09% -11.32% -1.23% -0.91% 1.71% -
  Horiz. % 89.24% 89.24% 88.28% 99.55% 100.78% 101.71% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 286,453 286,453 283,358 319,523 323,494 326,468 320,981 -7.31%
  QoQ % 0.00% 1.09% -11.32% -1.23% -0.91% 1.71% -
  Horiz. % 89.24% 89.24% 88.28% 99.55% 100.78% 101.71% 100.00%
NOSH 311,362 311,362 311,383 310,217 311,052 312,500 308,636 0.59%
  QoQ % 0.00% -0.01% 0.38% -0.27% -0.46% 1.25% -
  Horiz. % 100.88% 100.88% 100.89% 100.51% 100.78% 101.25% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.61 % 1.05 % 36.89 % -3.92 % -4.07 % -0.43 % -7.36 % -
  QoQ % 53.33% -97.15% 1,041.07% 3.69% -846.51% 94.16% -
  Horiz. % -21.88% -14.27% -501.22% 53.26% 55.30% 5.84% 100.00%
ROE 0.20 % 0.06 % 5.12 % -0.45 % -0.55 % -0.08 % -1.22 % -
  QoQ % 233.33% -98.83% 1,237.78% 18.18% -587.50% 93.44% -
  Horiz. % -16.39% -4.92% -419.67% 36.89% 45.08% 6.56% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.30 7.27 12.32 11.93 13.82 17.57 16.85 -18.94%
  QoQ % 69.19% -40.99% 3.27% -13.68% -21.34% 4.27% -
  Horiz. % 73.00% 43.15% 73.12% 70.80% 82.02% 104.27% 100.00%
EPS 0.18 0.05 4.66 -0.46 -0.57 -0.08 -1.26 -
  QoQ % 260.00% -98.93% 1,113.04% 19.30% -612.50% 93.65% -
  Horiz. % -14.29% -3.97% -369.84% 36.51% 45.24% 6.35% 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 0.9200 0.9100 1.0300 1.0400 1.0447 1.0400 -7.86%
  QoQ % 0.00% 1.10% -11.65% -0.96% -0.45% 0.45% -
  Horiz. % 88.46% 88.46% 87.50% 99.04% 100.00% 100.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.80 5.79 9.81 9.47 11.00 14.05 13.30 -18.44%
  QoQ % 69.26% -40.98% 3.59% -13.91% -21.71% 5.64% -
  Horiz. % 73.68% 43.53% 73.76% 71.20% 82.71% 105.64% 100.00%
EPS 0.15 0.04 3.72 -0.37 -0.45 -0.06 -1.00 -
  QoQ % 275.00% -98.92% 1,105.41% 17.78% -650.00% 94.00% -
  Horiz. % -15.00% -4.00% -372.00% 37.00% 45.00% 6.00% 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 0.7329 0.7329 0.7250 0.8175 0.8276 0.8353 0.8212 -7.31%
  QoQ % 0.00% 1.09% -11.31% -1.22% -0.92% 1.72% -
  Horiz. % 89.25% 89.25% 88.29% 99.55% 100.78% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.3200 0.3300 0.3100 0.2500 0.3200 0.3900 0.4000 -
P/RPS 2.60 4.54 2.52 2.09 2.32 2.22 2.37 6.38%
  QoQ % -42.73% 80.16% 20.57% -9.91% 4.50% -6.33% -
  Horiz. % 109.70% 191.56% 106.33% 88.19% 97.89% 93.67% 100.00%
P/EPS 175.42 650.31 6.65 -54.35 -56.14 -487.50 -31.43 -
  QoQ % -73.03% 9,679.10% 112.24% 3.19% 88.48% -1,451.07% -
  Horiz. % -558.13% -2,069.07% -21.16% 172.92% 178.62% 1,551.07% 100.00%
EY 0.57 0.15 15.04 -1.84 -1.78 -0.21 -3.18 -
  QoQ % 280.00% -99.00% 917.39% -3.37% -747.62% 93.40% -
  Horiz. % -17.92% -4.72% -472.96% 57.86% 55.97% 6.60% 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 0.35 0.36 0.34 0.24 0.31 0.37 0.38 -5.34%
  QoQ % -2.78% 5.88% 41.67% -22.58% -16.22% -2.63% -
  Horiz. % 92.11% 94.74% 89.47% 63.16% 81.58% 97.37% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 01/03/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.2900 0.3000 0.3600 0.2900 0.3100 0.3400 0.3800 -
P/RPS 2.36 4.13 2.92 2.43 2.24 1.93 2.26 2.93%
  QoQ % -42.86% 41.44% 20.16% 8.48% 16.06% -14.60% -
  Horiz. % 104.42% 182.74% 129.20% 107.52% 99.12% 85.40% 100.00%
P/EPS 158.97 591.19 7.72 -63.04 -54.39 -425.00 -29.86 -
  QoQ % -73.11% 7,557.90% 112.25% -15.90% 87.20% -1,323.31% -
  Horiz. % -532.38% -1,979.87% -25.85% 211.12% 182.15% 1,423.31% 100.00%
EY 0.63 0.17 12.95 -1.59 -1.84 -0.24 -3.35 -
  QoQ % 270.59% -98.69% 914.47% 13.59% -666.67% 92.84% -
  Horiz. % -18.81% -5.07% -386.57% 47.46% 54.93% 7.16% 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 0.32 0.33 0.40 0.28 0.30 0.33 0.37 -9.23%
  QoQ % -3.03% -17.50% 42.86% -6.67% -9.09% -10.81% -
  Horiz. % 86.49% 89.19% 108.11% 75.68% 81.08% 89.19% 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