Highlights

[EDEN] QoQ Quarter Result on 2008-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     27.95%    YoY -     -2,975.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 61,969 55,404 49,728 61,095 65,808 61,256 61,235 0.80%
  QoQ % 11.85% 11.41% -18.61% -7.16% 7.43% 0.03% -
  Horiz. % 101.20% 90.48% 81.21% 99.77% 107.47% 100.03% 100.00%
PBT 1,022 -553 2,621 -199 -7,104 346 1,972 -35.45%
  QoQ % 284.81% -121.10% 1,417.09% 97.20% -2,153.18% -82.45% -
  Horiz. % 51.83% -28.04% 132.91% -10.09% -360.24% 17.55% 100.00%
Tax -978 -1,333 -1,516 -5,529 -899 -1,164 -1,384 -20.65%
  QoQ % 26.63% 12.07% 72.58% -515.02% 22.77% 15.90% -
  Horiz. % 70.66% 96.32% 109.54% 399.49% 64.96% 84.10% 100.00%
NP 44 -1,886 1,105 -5,728 -8,003 -818 588 -82.21%
  QoQ % 102.33% -270.68% 119.29% 28.43% -878.36% -239.12% -
  Horiz. % 7.48% -320.75% 187.93% -974.15% -1,361.05% -139.12% 100.00%
NP to SH -18 -1,862 1,131 -5,607 -7,782 -764 868 -
  QoQ % 99.03% -264.63% 120.17% 27.95% -918.59% -188.02% -
  Horiz. % -2.07% -214.52% 130.30% -645.97% -896.54% -88.02% 100.00%
Tax Rate 95.69 % - % 57.84 % - % - % 336.42 % 70.18 % 22.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 379.37% -
  Horiz. % 136.35% 0.00% 82.42% 0.00% 0.00% 479.37% 100.00%
Total Cost 61,925 57,290 48,623 66,823 73,811 62,074 60,647 1.40%
  QoQ % 8.09% 17.82% -27.24% -9.47% 18.91% 2.35% -
  Horiz. % 102.11% 94.46% 80.17% 110.18% 121.71% 102.35% 100.00%
Net Worth 348,800 338,135 341,593 336,420 342,750 344,136 354,113 -1.00%
  QoQ % 3.15% -1.01% 1.54% -1.85% -0.40% -2.82% -
  Horiz. % 98.50% 95.49% 96.46% 95.00% 96.79% 97.18% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 348,800 338,135 341,593 336,420 342,750 344,136 354,113 -1.00%
  QoQ % 3.15% -1.01% 1.54% -1.85% -0.40% -2.82% -
  Horiz. % 98.50% 95.49% 96.46% 95.00% 96.79% 97.18% 100.00%
NOSH 320,000 312,711 314,166 311,500 311,280 305,600 309,999 2.14%
  QoQ % 2.33% -0.46% 0.86% 0.07% 1.86% -1.42% -
  Horiz. % 103.23% 100.87% 101.34% 100.48% 100.41% 98.58% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.07 % -3.40 % 2.22 % -9.38 % -12.16 % -1.34 % 0.96 % -82.52%
  QoQ % 102.06% -253.15% 123.67% 22.86% -807.46% -239.58% -
  Horiz. % 7.29% -354.17% 231.25% -977.08% -1,266.67% -139.58% 100.00%
ROE -0.01 % -0.55 % 0.33 % -1.67 % -2.27 % -0.22 % 0.25 % -
  QoQ % 98.18% -266.67% 119.76% 26.43% -931.82% -188.00% -
  Horiz. % -4.00% -220.00% 132.00% -668.00% -908.00% -88.00% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.37 17.72 15.83 19.61 21.14 20.04 19.75 -1.29%
  QoQ % 9.31% 11.94% -19.28% -7.24% 5.49% 1.47% -
  Horiz. % 98.08% 89.72% 80.15% 99.29% 107.04% 101.47% 100.00%
EPS -0.01 -0.60 0.37 -1.80 -2.50 -0.25 0.28 -
  QoQ % 98.33% -262.16% 120.56% 28.00% -900.00% -189.29% -
  Horiz. % -3.57% -214.29% 132.14% -642.86% -892.86% -89.29% 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 1.0900 1.0813 1.0873 1.0800 1.1011 1.1261 1.1423 -3.07%
  QoQ % 0.80% -0.55% 0.68% -1.92% -2.22% -1.42% -
  Horiz. % 95.42% 94.66% 95.19% 94.55% 96.39% 98.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.69 14.03 12.59 15.47 16.66 15.51 15.50 0.81%
  QoQ % 11.83% 11.44% -18.62% -7.14% 7.41% 0.06% -
  Horiz. % 101.23% 90.52% 81.23% 99.81% 107.48% 100.06% 100.00%
EPS 0.00 -0.47 0.29 -1.42 -1.97 -0.19 0.22 -
  QoQ % 0.00% -262.07% 120.42% 27.92% -936.84% -186.36% -
  Horiz. % 0.00% -213.64% 131.82% -645.45% -895.45% -86.36% 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 0.8830 0.8560 0.8647 0.8516 0.8677 0.8712 0.8964 -1.00%
  QoQ % 3.15% -1.01% 1.54% -1.86% -0.40% -2.81% -
  Horiz. % 98.51% 95.49% 96.46% 95.00% 96.80% 97.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.4700 0.5000 0.2900 0.3300 0.3700 0.4100 0.6500 -
P/RPS 2.43 2.82 1.83 1.68 1.75 2.05 3.29 -18.28%
  QoQ % -13.83% 54.10% 8.93% -4.00% -14.63% -37.69% -
  Horiz. % 73.86% 85.71% 55.62% 51.06% 53.19% 62.31% 100.00%
P/EPS -8,355.56 -83.97 80.56 -18.33 -14.80 -164.00 232.14 -
  QoQ % -9,850.65% -204.23% 539.50% -23.85% 90.98% -170.65% -
  Horiz. % -3,599.36% -36.17% 34.70% -7.90% -6.38% -70.65% 100.00%
EY -0.01 -1.19 1.24 -5.45 -6.76 -0.61 0.43 -
  QoQ % 99.16% -195.97% 122.75% 19.38% -1,008.20% -241.86% -
  Horiz. % -2.33% -276.74% 288.37% -1,267.44% -1,572.09% -141.86% 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 0.43 0.46 0.27 0.31 0.34 0.36 0.57 -17.12%
  QoQ % -6.52% 70.37% -12.90% -8.82% -5.56% -36.84% -
  Horiz. % 75.44% 80.70% 47.37% 54.39% 59.65% 63.16% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 27/05/08 -
Price 0.4300 0.4900 0.4700 0.3300 0.3100 0.4200 0.5800 -
P/RPS 2.22 2.77 2.97 1.68 1.47 2.10 2.94 -17.06%
  QoQ % -19.86% -6.73% 76.79% 14.29% -30.00% -28.57% -
  Horiz. % 75.51% 94.22% 101.02% 57.14% 50.00% 71.43% 100.00%
P/EPS -7,644.44 -82.29 130.56 -18.33 -12.40 -168.00 207.14 -
  QoQ % -9,189.63% -163.03% 812.27% -47.82% 92.62% -181.10% -
  Horiz. % -3,690.47% -39.73% 63.03% -8.85% -5.99% -81.10% 100.00%
EY -0.01 -1.22 0.77 -5.45 -8.06 -0.60 0.48 -
  QoQ % 99.18% -258.44% 114.13% 32.38% -1,243.33% -225.00% -
  Horiz. % -2.08% -254.17% 160.42% -1,135.42% -1,679.17% -125.00% 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 0.39 0.45 0.43 0.31 0.28 0.37 0.51 -16.36%
  QoQ % -13.33% 4.65% 38.71% 10.71% -24.32% -27.45% -
  Horiz. % 76.47% 88.24% 84.31% 60.78% 54.90% 72.55% 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.
 


 

191  411  493  1108 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.065-0.005 
 BARAKAH 0.075-0.01 
 VC-PA 0.065-0.01 
 LAMBO-WB 0.010.00 
 ARMADA 0.1950.00 
 NIHSIN-WB 0.06-0.02 
 IMPIANA 0.04-0.005 
 PHB 0.0250.00 
 IOIPG 1.20+0.01 
 KNM 0.185-0.005 
Partners & Brokers