Highlights

[EDEN] QoQ Quarter Result on 2011-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 01-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     1,117.66%    YoY -     469.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 46,339 38,291 22,635 38,352 37,022 42,993 54,915 -10.68%
  QoQ % 21.02% 69.17% -40.98% 3.59% -13.89% -21.71% -
  Horiz. % 84.38% 69.73% 41.22% 69.84% 67.42% 78.29% 100.00%
PBT -1,901 742 425 21,304 -973 -1,200 235 -
  QoQ % -356.20% 74.59% -98.01% 2,289.52% 18.92% -610.64% -
  Horiz. % -808.94% 315.74% 180.85% 9,065.53% -414.04% -510.64% 100.00%
Tax -158 -124 -187 -7,157 -480 -550 -471 -51.62%
  QoQ % -27.42% 33.69% 97.39% -1,391.04% 12.73% -16.77% -
  Horiz. % 33.55% 26.33% 39.70% 1,519.53% 101.91% 116.77% 100.00%
NP -2,059 618 238 14,147 -1,453 -1,750 -236 322.13%
  QoQ % -433.17% 159.66% -98.32% 1,073.64% 16.97% -641.53% -
  Horiz. % 872.46% -261.86% -100.85% -5,994.49% 615.68% 741.53% 100.00%
NP to SH -2,025 568 158 14,522 -1,427 -1,773 -250 301.79%
  QoQ % -456.51% 259.49% -98.91% 1,117.66% 19.51% -609.20% -
  Horiz. % 810.00% -227.20% -63.20% -5,808.80% 570.80% 709.20% 100.00%
Tax Rate - % 16.71 % 44.00 % 33.59 % - % - % 200.43 % -
  QoQ % 0.00% -62.02% 30.99% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 8.34% 21.95% 16.76% 0.00% 0.00% 100.00%
Total Cost 48,398 37,673 22,397 24,205 38,475 44,743 55,151 -8.32%
  QoQ % 28.47% 68.21% -7.47% -37.09% -14.01% -18.87% -
  Horiz. % 87.76% 68.31% 40.61% 43.89% 69.76% 81.13% 100.00%
Net Worth 283,339 286,453 286,453 283,358 319,523 323,494 326,468 -8.99%
  QoQ % -1.09% 0.00% 1.09% -11.32% -1.23% -0.91% -
  Horiz. % 86.79% 87.74% 87.74% 86.80% 97.87% 99.09% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 283,339 286,453 286,453 283,358 319,523 323,494 326,468 -8.99%
  QoQ % -1.09% 0.00% 1.09% -11.32% -1.23% -0.91% -
  Horiz. % 86.79% 87.74% 87.74% 86.80% 97.87% 99.09% 100.00%
NOSH 311,362 311,362 311,362 311,383 310,217 311,052 312,500 -0.24%
  QoQ % 0.00% 0.00% -0.01% 0.38% -0.27% -0.46% -
  Horiz. % 99.64% 99.64% 99.64% 99.64% 99.27% 99.54% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -4.44 % 1.61 % 1.05 % 36.89 % -3.92 % -4.07 % -0.43 % 372.17%
  QoQ % -375.78% 53.33% -97.15% 1,041.07% 3.69% -846.51% -
  Horiz. % 1,032.56% -374.42% -244.19% -8,579.07% 911.63% 946.51% 100.00%
ROE -0.71 % 0.20 % 0.06 % 5.12 % -0.45 % -0.55 % -0.08 % 326.96%
  QoQ % -455.00% 233.33% -98.83% 1,237.78% 18.18% -587.50% -
  Horiz. % 887.50% -250.00% -75.00% -6,400.00% 562.50% 687.50% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.88 12.30 7.27 12.32 11.93 13.82 17.57 -10.46%
  QoQ % 20.98% 69.19% -40.99% 3.27% -13.68% -21.34% -
  Horiz. % 84.69% 70.01% 41.38% 70.12% 67.90% 78.66% 100.00%
EPS -0.65 0.18 0.05 4.66 -0.46 -0.57 -0.08 302.62%
  QoQ % -461.11% 260.00% -98.93% 1,113.04% 19.30% -612.50% -
  Horiz. % 812.50% -225.00% -62.50% -5,825.00% 575.00% 712.50% 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 0.9100 0.9200 0.9200 0.9100 1.0300 1.0400 1.0447 -8.77%
  QoQ % -1.09% 0.00% 1.10% -11.65% -0.96% -0.45% -
  Horiz. % 87.11% 88.06% 88.06% 87.11% 98.59% 99.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,194
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.61 9.59 5.67 9.61 9.27 10.77 13.76 -10.68%
  QoQ % 21.06% 69.14% -41.00% 3.67% -13.93% -21.73% -
  Horiz. % 84.37% 69.69% 41.21% 69.84% 67.37% 78.27% 100.00%
EPS -0.51 0.14 0.04 3.64 -0.36 -0.44 -0.06 314.88%
  QoQ % -464.29% 250.00% -98.90% 1,111.11% 18.18% -633.33% -
  Horiz. % 850.00% -233.33% -66.67% -6,066.67% 600.00% 733.33% 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 0.7098 0.7176 0.7176 0.7098 0.8004 0.8104 0.8178 -8.99%
  QoQ % -1.09% 0.00% 1.10% -11.32% -1.23% -0.90% -
  Horiz. % 86.79% 87.75% 87.75% 86.79% 97.87% 99.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.2800 0.3200 0.3300 0.3100 0.2500 0.3200 0.3900 -
P/RPS 1.88 2.60 4.54 2.52 2.09 2.32 2.22 -10.46%
  QoQ % -27.69% -42.73% 80.16% 20.57% -9.91% 4.50% -
  Horiz. % 84.68% 117.12% 204.50% 113.51% 94.14% 104.50% 100.00%
P/EPS -43.05 175.42 650.31 6.65 -54.35 -56.14 -487.50 -80.08%
  QoQ % -124.54% -73.03% 9,679.10% 112.24% 3.19% 88.48% -
  Horiz. % 8.83% -35.98% -133.40% -1.36% 11.15% 11.52% 100.00%
EY -2.32 0.57 0.15 15.04 -1.84 -1.78 -0.21 393.87%
  QoQ % -507.02% 280.00% -99.00% 917.39% -3.37% -747.62% -
  Horiz. % 1,104.76% -271.43% -71.43% -7,161.90% 876.19% 847.62% 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 0.35 0.36 0.34 0.24 0.31 0.37 -11.10%
  QoQ % -11.43% -2.78% 5.88% 41.67% -22.58% -16.22% -
  Horiz. % 83.78% 94.59% 97.30% 91.89% 64.86% 83.78% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 01/03/12 30/11/11 26/08/11 31/05/11 -
Price 0.2700 0.2900 0.3000 0.3600 0.2900 0.3100 0.3400 -
P/RPS 1.81 2.36 4.13 2.92 2.43 2.24 1.93 -4.18%
  QoQ % -23.31% -42.86% 41.44% 20.16% 8.48% 16.06% -
  Horiz. % 93.78% 122.28% 213.99% 151.30% 125.91% 116.06% 100.00%
P/EPS -41.51 158.97 591.19 7.72 -63.04 -54.39 -425.00 -78.70%
  QoQ % -126.11% -73.11% 7,557.90% 112.25% -15.90% 87.20% -
  Horiz. % 9.77% -37.40% -139.10% -1.82% 14.83% 12.80% 100.00%
EY -2.41 0.63 0.17 12.95 -1.59 -1.84 -0.24 363.50%
  QoQ % -482.54% 270.59% -98.69% 914.47% 13.59% -666.67% -
  Horiz. % 1,004.17% -262.50% -70.83% -5,395.83% 662.50% 766.67% 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 0.32 0.33 0.40 0.28 0.30 0.33 -6.14%
  QoQ % -6.25% -3.03% -17.50% 42.86% -6.67% -9.09% -
  Horiz. % 90.91% 96.97% 100.00% 121.21% 84.85% 90.91% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers