Highlights

[EDEN] QoQ Quarter Result on 2009-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     120.17%    YoY -     30.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 60,306 61,969 55,404 49,728 61,095 65,808 61,256 -1.03%
  QoQ % -2.68% 11.85% 11.41% -18.61% -7.16% 7.43% -
  Horiz. % 98.45% 101.16% 90.45% 81.18% 99.74% 107.43% 100.00%
PBT 1,210 1,022 -553 2,621 -199 -7,104 346 129.87%
  QoQ % 18.40% 284.81% -121.10% 1,417.09% 97.20% -2,153.18% -
  Horiz. % 349.71% 295.38% -159.83% 757.51% -57.51% -2,053.18% 100.00%
Tax 1,142 -978 -1,333 -1,516 -5,529 -899 -1,164 -
  QoQ % 216.77% 26.63% 12.07% 72.58% -515.02% 22.77% -
  Horiz. % -98.11% 84.02% 114.52% 130.24% 475.00% 77.23% 100.00%
NP 2,352 44 -1,886 1,105 -5,728 -8,003 -818 -
  QoQ % 5,245.45% 102.33% -270.68% 119.29% 28.43% -878.36% -
  Horiz. % -287.53% -5.38% 230.56% -135.09% 700.24% 978.36% 100.00%
NP to SH 2,310 -18 -1,862 1,131 -5,607 -7,782 -764 -
  QoQ % 12,933.33% 99.03% -264.63% 120.17% 27.95% -918.59% -
  Horiz. % -302.36% 2.36% 243.72% -148.04% 733.90% 1,018.59% 100.00%
Tax Rate -94.38 % 95.69 % - % 57.84 % - % - % 336.42 % -
  QoQ % -198.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -28.05% 28.44% 0.00% 17.19% 0.00% 0.00% 100.00%
Total Cost 57,954 61,925 57,290 48,623 66,823 73,811 62,074 -4.46%
  QoQ % -6.41% 8.09% 17.82% -27.24% -9.47% 18.91% -
  Horiz. % 93.36% 99.76% 92.29% 78.33% 107.65% 118.91% 100.00%
Net Worth 312,405 348,800 338,135 341,593 336,420 342,750 344,136 -6.23%
  QoQ % -10.43% 3.15% -1.01% 1.54% -1.85% -0.40% -
  Horiz. % 90.78% 101.36% 98.26% 99.26% 97.76% 99.60% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 312,405 348,800 338,135 341,593 336,420 342,750 344,136 -6.23%
  QoQ % -10.43% 3.15% -1.01% 1.54% -1.85% -0.40% -
  Horiz. % 90.78% 101.36% 98.26% 99.26% 97.76% 99.60% 100.00%
NOSH 312,405 320,000 312,711 314,166 311,500 311,280 305,600 1.47%
  QoQ % -2.37% 2.33% -0.46% 0.86% 0.07% 1.86% -
  Horiz. % 102.23% 104.71% 102.33% 102.80% 101.93% 101.86% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.90 % 0.07 % -3.40 % 2.22 % -9.38 % -12.16 % -1.34 % -
  QoQ % 5,471.43% 102.06% -253.15% 123.67% 22.86% -807.46% -
  Horiz. % -291.04% -5.22% 253.73% -165.67% 700.00% 907.46% 100.00%
ROE 0.74 % -0.01 % -0.55 % 0.33 % -1.67 % -2.27 % -0.22 % -
  QoQ % 7,500.00% 98.18% -266.67% 119.76% 26.43% -931.82% -
  Horiz. % -336.36% 4.55% 250.00% -150.00% 759.09% 1,031.82% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.30 19.37 17.72 15.83 19.61 21.14 20.04 -2.47%
  QoQ % -0.36% 9.31% 11.94% -19.28% -7.24% 5.49% -
  Horiz. % 96.31% 96.66% 88.42% 78.99% 97.85% 105.49% 100.00%
EPS 0.74 -0.01 -0.60 0.37 -1.80 -2.50 -0.25 -
  QoQ % 7,500.00% 98.33% -262.16% 120.56% 28.00% -900.00% -
  Horiz. % -296.00% 4.00% 240.00% -148.00% 720.00% 1,000.00% 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 1.0000 1.0900 1.0813 1.0873 1.0800 1.1011 1.1261 -7.59%
  QoQ % -8.26% 0.80% -0.55% 0.68% -1.92% -2.22% -
  Horiz. % 88.80% 96.79% 96.02% 96.55% 95.91% 97.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,194
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.11 15.52 13.88 12.46 15.30 16.49 15.34 -1.00%
  QoQ % -2.64% 11.82% 11.40% -18.56% -7.22% 7.50% -
  Horiz. % 98.50% 101.17% 90.48% 81.23% 99.74% 107.50% 100.00%
EPS 0.58 0.00 -0.47 0.28 -1.40 -1.95 -0.19 -
  QoQ % 0.00% 0.00% -267.86% 120.00% 28.21% -926.32% -
  Horiz. % -305.26% -0.00% 247.37% -147.37% 736.84% 1,026.32% 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 0.7826 0.8738 0.8470 0.8557 0.8427 0.8586 0.8621 -6.23%
  QoQ % -10.44% 3.16% -1.02% 1.54% -1.85% -0.41% -
  Horiz. % 90.78% 101.36% 98.25% 99.26% 97.75% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.3800 0.4700 0.5000 0.2900 0.3300 0.3700 0.4100 -
P/RPS 1.97 2.43 2.82 1.83 1.68 1.75 2.05 -2.61%
  QoQ % -18.93% -13.83% 54.10% 8.93% -4.00% -14.63% -
  Horiz. % 96.10% 118.54% 137.56% 89.27% 81.95% 85.37% 100.00%
P/EPS 51.39 -8,355.56 -83.97 80.56 -18.33 -14.80 -164.00 -
  QoQ % 100.62% -9,850.65% -204.23% 539.50% -23.85% 90.98% -
  Horiz. % -31.34% 5,094.85% 51.20% -49.12% 11.18% 9.02% 100.00%
EY 1.95 -0.01 -1.19 1.24 -5.45 -6.76 -0.61 -
  QoQ % 19,600.00% 99.16% -195.97% 122.75% 19.38% -1,008.20% -
  Horiz. % -319.67% 1.64% 195.08% -203.28% 893.44% 1,108.20% 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 0.38 0.43 0.46 0.27 0.31 0.34 0.36 3.66%
  QoQ % -11.63% -6.52% 70.37% -12.90% -8.82% -5.56% -
  Horiz. % 105.56% 119.44% 127.78% 75.00% 86.11% 94.44% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.4200 0.4300 0.4900 0.4700 0.3300 0.3100 0.4200 -
P/RPS 2.18 2.22 2.77 2.97 1.68 1.47 2.10 2.52%
  QoQ % -1.80% -19.86% -6.73% 76.79% 14.29% -30.00% -
  Horiz. % 103.81% 105.71% 131.90% 141.43% 80.00% 70.00% 100.00%
P/EPS 56.80 -7,644.44 -82.29 130.56 -18.33 -12.40 -168.00 -
  QoQ % 100.74% -9,189.63% -163.03% 812.27% -47.82% 92.62% -
  Horiz. % -33.81% 4,550.26% 48.98% -77.71% 10.91% 7.38% 100.00%
EY 1.76 -0.01 -1.22 0.77 -5.45 -8.06 -0.60 -
  QoQ % 17,700.00% 99.18% -258.44% 114.13% 32.38% -1,243.33% -
  Horiz. % -293.33% 1.67% 203.33% -128.33% 908.33% 1,343.33% 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 0.42 0.39 0.45 0.43 0.31 0.28 0.37 8.79%
  QoQ % 7.69% -13.33% 4.65% 38.71% 10.71% -24.32% -
  Horiz. % 113.51% 105.41% 121.62% 116.22% 83.78% 75.68% 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