Highlights

[EDEN] QoQ Quarter Result on 2010-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -84.07%    YoY -     -67.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 52,002 54,168 43,715 55,886 60,306 61,969 55,404 -4.13%
  QoQ % -4.00% 23.91% -21.78% -7.33% -2.68% 11.85% -
  Horiz. % 93.86% 97.77% 78.90% 100.87% 108.85% 111.85% 100.00%
PBT -10,991 182 728 1,407 1,210 1,022 -553 629.75%
  QoQ % -6,139.01% -75.00% -48.26% 16.28% 18.40% 284.81% -
  Horiz. % 1,987.52% -32.91% -131.65% -254.43% -218.81% -184.81% 100.00%
Tax 7,163 -821 -655 -1,060 1,142 -978 -1,333 -
  QoQ % 972.47% -25.34% 38.21% -192.82% 216.77% 26.63% -
  Horiz. % -537.36% 61.59% 49.14% 79.52% -85.67% 73.37% 100.00%
NP -3,828 -639 73 347 2,352 44 -1,886 60.10%
  QoQ % -499.06% -975.34% -78.96% -85.25% 5,245.45% 102.33% -
  Horiz. % 202.97% 33.88% -3.87% -18.40% -124.71% -2.33% 100.00%
NP to SH -3,928 -702 2 368 2,310 -18 -1,862 64.26%
  QoQ % -459.54% -35,200.00% -99.46% -84.07% 12,933.33% 99.03% -
  Horiz. % 210.96% 37.70% -0.11% -19.76% -124.06% 0.97% 100.00%
Tax Rate - % 451.10 % 89.97 % 75.34 % -94.38 % 95.69 % - % -
  QoQ % 0.00% 401.39% 19.42% 179.83% -198.63% 0.00% -
  Horiz. % 0.00% 471.42% 94.02% 78.73% -98.63% 100.00% -
Total Cost 55,830 54,807 43,642 55,539 57,954 61,925 57,290 -1.70%
  QoQ % 1.87% 25.58% -21.42% -4.17% -6.41% 8.09% -
  Horiz. % 97.45% 95.67% 76.18% 96.94% 101.16% 108.09% 100.00%
Net Worth 320,981 340,690 333,636 333,636 312,405 348,800 338,135 -3.40%
  QoQ % -5.79% 2.11% 0.00% 6.80% -10.43% 3.15% -
  Horiz. % 94.93% 100.76% 98.67% 98.67% 92.39% 103.15% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 320,981 340,690 333,636 333,636 312,405 348,800 338,135 -3.40%
  QoQ % -5.79% 2.11% 0.00% 6.80% -10.43% 3.15% -
  Horiz. % 94.93% 100.76% 98.67% 98.67% 92.39% 103.15% 100.00%
NOSH 308,636 315,454 333,636 333,636 312,405 320,000 312,711 -0.87%
  QoQ % -2.16% -5.45% 0.00% 6.80% -2.37% 2.33% -
  Horiz. % 98.70% 100.88% 106.69% 106.69% 99.90% 102.33% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -7.36 % -1.18 % 0.17 % 0.62 % 3.90 % 0.07 % -3.40 % 67.10%
  QoQ % -523.73% -794.12% -72.58% -84.10% 5,471.43% 102.06% -
  Horiz. % 216.47% 34.71% -5.00% -18.24% -114.71% -2.06% 100.00%
ROE -1.22 % -0.21 % 0.00 % 0.11 % 0.74 % -0.01 % -0.55 % 69.84%
  QoQ % -480.95% 0.00% 0.00% -85.14% 7,500.00% 98.18% -
  Horiz. % 221.82% 38.18% -0.00% -20.00% -134.55% 1.82% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.85 17.17 13.10 16.75 19.30 19.37 17.72 -3.29%
  QoQ % -1.86% 31.07% -21.79% -13.21% -0.36% 9.31% -
  Horiz. % 95.09% 96.90% 73.93% 94.53% 108.92% 109.31% 100.00%
EPS -1.26 -0.23 0.00 0.12 0.74 -0.01 -0.60 63.77%
  QoQ % -447.83% 0.00% 0.00% -83.78% 7,500.00% 98.33% -
  Horiz. % 210.00% 38.33% -0.00% -20.00% -123.33% 1.67% 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 1.0400 1.0800 1.0000 1.0000 1.0000 1.0900 1.0813 -2.56%
  QoQ % -3.70% 8.00% 0.00% 0.00% -8.26% 0.80% -
  Horiz. % 96.18% 99.88% 92.48% 92.48% 92.48% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.30 13.86 11.18 14.30 15.43 15.85 14.17 -4.13%
  QoQ % -4.04% 23.97% -21.82% -7.32% -2.65% 11.86% -
  Horiz. % 93.86% 97.81% 78.90% 100.92% 108.89% 111.86% 100.00%
EPS -1.00 -0.18 0.00 0.09 0.59 0.00 -0.48 62.90%
  QoQ % -455.56% 0.00% 0.00% -84.75% 0.00% 0.00% -
  Horiz. % 208.33% 37.50% -0.00% -18.75% -122.92% -0.00% 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 0.8212 0.8716 0.8536 0.8536 0.7993 0.8924 0.8651 -3.40%
  QoQ % -5.78% 2.11% 0.00% 6.79% -10.43% 3.16% -
  Horiz. % 94.93% 100.75% 98.67% 98.67% 92.39% 103.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.4000 0.3900 0.3400 0.4100 0.3800 0.4700 0.5000 -
P/RPS 2.37 2.27 2.59 2.45 1.97 2.43 2.82 -10.92%
  QoQ % 4.41% -12.36% 5.71% 24.37% -18.93% -13.83% -
  Horiz. % 84.04% 80.50% 91.84% 86.88% 69.86% 86.17% 100.00%
P/EPS -31.43 -175.25 56,718.18 371.71 51.39 -8,355.56 -83.97 -47.97%
  QoQ % 82.07% -100.31% 15,158.72% 623.31% 100.62% -9,850.65% -
  Horiz. % 37.43% 208.71% -67,545.77% -442.67% -61.20% 9,950.65% 100.00%
EY -3.18 -0.57 0.00 0.27 1.95 -0.01 -1.19 92.22%
  QoQ % -457.89% 0.00% 0.00% -86.15% 19,600.00% 99.16% -
  Horiz. % 267.23% 47.90% -0.00% -22.69% -163.87% 0.84% 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 0.36 0.34 0.41 0.38 0.43 0.46 -11.93%
  QoQ % 5.56% 5.88% -17.07% 7.89% -11.63% -6.52% -
  Horiz. % 82.61% 78.26% 73.91% 89.13% 82.61% 93.48% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 24/11/09 28/08/09 -
Price 0.3800 0.3800 0.3700 0.3400 0.4200 0.4300 0.4900 -
P/RPS 2.26 2.21 2.82 2.03 2.18 2.22 2.77 -12.65%
  QoQ % 2.26% -21.63% 38.92% -6.88% -1.80% -19.86% -
  Horiz. % 81.59% 79.78% 101.81% 73.29% 78.70% 80.14% 100.00%
P/EPS -29.86 -170.76 61,722.72 308.25 56.80 -7,644.44 -82.29 -49.03%
  QoQ % 82.51% -100.28% 19,923.59% 442.69% 100.74% -9,189.63% -
  Horiz. % 36.29% 207.51% -75,006.34% -374.59% -69.02% 9,289.63% 100.00%
EY -3.35 -0.59 0.00 0.32 1.76 -0.01 -1.22 95.73%
  QoQ % -467.80% 0.00% 0.00% -81.82% 17,700.00% 99.18% -
  Horiz. % 274.59% 48.36% -0.00% -26.23% -144.26% 0.82% 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 0.37 0.35 0.37 0.34 0.42 0.39 0.45 -12.20%
  QoQ % 5.71% -5.41% 8.82% -19.05% 7.69% -13.33% -
  Horiz. % 82.22% 77.78% 82.22% 75.56% 93.33% 86.67% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers