Highlights

[EDEN] QoQ Quarter Result on 2009-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     12,933.33%    YoY -     141.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 54,168 43,715 55,886 60,306 61,969 55,404 49,728 5.86%
  QoQ % 23.91% -21.78% -7.33% -2.68% 11.85% 11.41% -
  Horiz. % 108.93% 87.91% 112.38% 121.27% 124.62% 111.41% 100.00%
PBT 182 728 1,407 1,210 1,022 -553 2,621 -83.08%
  QoQ % -75.00% -48.26% 16.28% 18.40% 284.81% -121.10% -
  Horiz. % 6.94% 27.78% 53.68% 46.17% 38.99% -21.10% 100.00%
Tax -821 -655 -1,060 1,142 -978 -1,333 -1,516 -33.54%
  QoQ % -25.34% 38.21% -192.82% 216.77% 26.63% 12.07% -
  Horiz. % 54.16% 43.21% 69.92% -75.33% 64.51% 87.93% 100.00%
NP -639 73 347 2,352 44 -1,886 1,105 -
  QoQ % -975.34% -78.96% -85.25% 5,245.45% 102.33% -270.68% -
  Horiz. % -57.83% 6.61% 31.40% 212.85% 3.98% -170.68% 100.00%
NP to SH -702 2 368 2,310 -18 -1,862 1,131 -
  QoQ % -35,200.00% -99.46% -84.07% 12,933.33% 99.03% -264.63% -
  Horiz. % -62.07% 0.18% 32.54% 204.24% -1.59% -164.63% 100.00%
Tax Rate 451.10 % 89.97 % 75.34 % -94.38 % 95.69 % - % 57.84 % 292.78%
  QoQ % 401.39% 19.42% 179.83% -198.63% 0.00% 0.00% -
  Horiz. % 779.91% 155.55% 130.26% -163.17% 165.44% 0.00% 100.00%
Total Cost 54,807 43,642 55,539 57,954 61,925 57,290 48,623 8.30%
  QoQ % 25.58% -21.42% -4.17% -6.41% 8.09% 17.82% -
  Horiz. % 112.72% 89.76% 114.22% 119.19% 127.36% 117.82% 100.00%
Net Worth 340,690 333,636 333,636 312,405 348,800 338,135 341,593 -0.18%
  QoQ % 2.11% 0.00% 6.80% -10.43% 3.15% -1.01% -
  Horiz. % 99.74% 97.67% 97.67% 91.46% 102.11% 98.99% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 340,690 333,636 333,636 312,405 348,800 338,135 341,593 -0.18%
  QoQ % 2.11% 0.00% 6.80% -10.43% 3.15% -1.01% -
  Horiz. % 99.74% 97.67% 97.67% 91.46% 102.11% 98.99% 100.00%
NOSH 315,454 333,636 333,636 312,405 320,000 312,711 314,166 0.27%
  QoQ % -5.45% 0.00% 6.80% -2.37% 2.33% -0.46% -
  Horiz. % 100.41% 106.20% 106.20% 99.44% 101.86% 99.54% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.18 % 0.17 % 0.62 % 3.90 % 0.07 % -3.40 % 2.22 % -
  QoQ % -794.12% -72.58% -84.10% 5,471.43% 102.06% -253.15% -
  Horiz. % -53.15% 7.66% 27.93% 175.68% 3.15% -153.15% 100.00%
ROE -0.21 % 0.00 % 0.11 % 0.74 % -0.01 % -0.55 % 0.33 % -
  QoQ % 0.00% 0.00% -85.14% 7,500.00% 98.18% -266.67% -
  Horiz. % -63.64% 0.00% 33.33% 224.24% -3.03% -166.67% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.17 13.10 16.75 19.30 19.37 17.72 15.83 5.56%
  QoQ % 31.07% -21.79% -13.21% -0.36% 9.31% 11.94% -
  Horiz. % 108.46% 82.75% 105.81% 121.92% 122.36% 111.94% 100.00%
EPS -0.23 0.00 0.12 0.74 -0.01 -0.60 0.37 -
  QoQ % 0.00% 0.00% -83.78% 7,500.00% 98.33% -262.16% -
  Horiz. % -62.16% 0.00% 32.43% 200.00% -2.70% -162.16% 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 1.0800 1.0000 1.0000 1.0000 1.0900 1.0813 1.0873 -0.45%
  QoQ % 8.00% 0.00% 0.00% -8.26% 0.80% -0.55% -
  Horiz. % 99.33% 91.97% 91.97% 91.97% 100.25% 99.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,194
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.57 10.95 14.00 15.11 15.52 13.88 12.46 5.85%
  QoQ % 23.93% -21.79% -7.35% -2.64% 11.82% 11.40% -
  Horiz. % 108.91% 87.88% 112.36% 121.27% 124.56% 111.40% 100.00%
EPS -0.18 0.00 0.09 0.58 0.00 -0.47 0.28 -
  QoQ % 0.00% 0.00% -84.48% 0.00% 0.00% -267.86% -
  Horiz. % -64.29% 0.00% 32.14% 207.14% 0.00% -167.86% 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 0.8534 0.8358 0.8358 0.7826 0.8738 0.8470 0.8557 -0.18%
  QoQ % 2.11% 0.00% 6.80% -10.44% 3.16% -1.02% -
  Horiz. % 99.73% 97.67% 97.67% 91.46% 102.12% 98.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.3900 0.3400 0.4100 0.3800 0.4700 0.5000 0.2900 -
P/RPS 2.27 2.59 2.45 1.97 2.43 2.82 1.83 15.43%
  QoQ % -12.36% 5.71% 24.37% -18.93% -13.83% 54.10% -
  Horiz. % 124.04% 141.53% 133.88% 107.65% 132.79% 154.10% 100.00%
P/EPS -175.25 56,718.18 371.71 51.39 -8,355.56 -83.97 80.56 -
  QoQ % -100.31% 15,158.72% 623.31% 100.62% -9,850.65% -204.23% -
  Horiz. % -217.54% 70,404.90% 461.41% 63.79% -10,371.85% -104.23% 100.00%
EY -0.57 0.00 0.27 1.95 -0.01 -1.19 1.24 -
  QoQ % 0.00% 0.00% -86.15% 19,600.00% 99.16% -195.97% -
  Horiz. % -45.97% 0.00% 21.77% 157.26% -0.81% -95.97% 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 0.41 0.38 0.43 0.46 0.27 21.12%
  QoQ % 5.88% -17.07% 7.89% -11.63% -6.52% 70.37% -
  Horiz. % 133.33% 125.93% 151.85% 140.74% 159.26% 170.37% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 -
Price 0.3800 0.3700 0.3400 0.4200 0.4300 0.4900 0.4700 -
P/RPS 2.21 2.82 2.03 2.18 2.22 2.77 2.97 -17.87%
  QoQ % -21.63% 38.92% -6.88% -1.80% -19.86% -6.73% -
  Horiz. % 74.41% 94.95% 68.35% 73.40% 74.75% 93.27% 100.00%
P/EPS -170.76 61,722.72 308.25 56.80 -7,644.44 -82.29 130.56 -
  QoQ % -100.28% 19,923.59% 442.69% 100.74% -9,189.63% -163.03% -
  Horiz. % -130.79% 47,275.37% 236.10% 43.50% -5,855.12% -63.03% 100.00%
EY -0.59 0.00 0.32 1.76 -0.01 -1.22 0.77 -
  QoQ % 0.00% 0.00% -81.82% 17,700.00% 99.18% -258.44% -
  Horiz. % -76.62% 0.00% 41.56% 228.57% -1.30% -158.44% 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 0.37 0.34 0.42 0.39 0.45 0.43 -12.81%
  QoQ % -5.41% 8.82% -19.05% 7.69% -13.33% 4.65% -
  Horiz. % 81.40% 86.05% 79.07% 97.67% 90.70% 104.65% 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.
 


 

272  212  517  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.65+0.045 
 HSI-H6P 0.17-0.025 
 MNC 0.080.00 
 AAX 0.185-0.01 
 ISTONE 0.17+0.01 
 HSI-C7F 0.40+0.03 
 HSI-C7E 0.205+0.015 
 NETX 0.0150.00 
Partners & Brokers