Highlights

[EDEN] QoQ Quarter Result on 2011-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     93.64%    YoY -     -167.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 38,352 37,022 42,993 54,915 52,002 54,168 43,715 -8.33%
  QoQ % 3.59% -13.89% -21.71% 5.60% -4.00% 23.91% -
  Horiz. % 87.73% 84.69% 98.35% 125.62% 118.96% 123.91% 100.00%
PBT 21,304 -973 -1,200 235 -10,991 182 728 843.81%
  QoQ % 2,289.52% 18.92% -610.64% 102.14% -6,139.01% -75.00% -
  Horiz. % 2,926.37% -133.65% -164.84% 32.28% -1,509.75% 25.00% 100.00%
Tax -7,157 -480 -550 -471 7,163 -821 -655 390.27%
  QoQ % -1,391.04% 12.73% -16.77% -106.58% 972.47% -25.34% -
  Horiz. % 1,092.67% 73.28% 83.97% 71.91% -1,093.59% 125.34% 100.00%
NP 14,147 -1,453 -1,750 -236 -3,828 -639 73 3,216.87%
  QoQ % 1,073.64% 16.97% -641.53% 93.83% -499.06% -975.34% -
  Horiz. % 19,379.45% -1,990.41% -2,397.26% -323.29% -5,243.84% -875.34% 100.00%
NP to SH 14,522 -1,427 -1,773 -250 -3,928 -702 2 36,794.77%
  QoQ % 1,117.66% 19.51% -609.20% 93.64% -459.54% -35,200.00% -
  Horiz. % 726,100.00% -71,350.00% -88,650.00% -12,500.00% -196,400.00% -35,100.00% 100.00%
Tax Rate 33.59 % - % - % 200.43 % - % 451.10 % 89.97 % -48.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 401.39% -
  Horiz. % 37.33% 0.00% 0.00% 222.77% 0.00% 501.39% 100.00%
Total Cost 24,205 38,475 44,743 55,151 55,830 54,807 43,642 -32.42%
  QoQ % -37.09% -14.01% -18.87% -1.22% 1.87% 25.58% -
  Horiz. % 55.46% 88.16% 102.52% 126.37% 127.93% 125.58% 100.00%
Net Worth 283,358 319,523 323,494 326,468 320,981 340,690 333,636 -10.29%
  QoQ % -11.32% -1.23% -0.91% 1.71% -5.79% 2.11% -
  Horiz. % 84.93% 95.77% 96.96% 97.85% 96.21% 102.11% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 283,358 319,523 323,494 326,468 320,981 340,690 333,636 -10.29%
  QoQ % -11.32% -1.23% -0.91% 1.71% -5.79% 2.11% -
  Horiz. % 84.93% 95.77% 96.96% 97.85% 96.21% 102.11% 100.00%
NOSH 311,383 310,217 311,052 312,500 308,636 315,454 333,636 -4.49%
  QoQ % 0.38% -0.27% -0.46% 1.25% -2.16% -5.45% -
  Horiz. % 93.33% 92.98% 93.23% 93.66% 92.51% 94.55% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 36.89 % -3.92 % -4.07 % -0.43 % -7.36 % -1.18 % 0.17 % 3,475.89%
  QoQ % 1,041.07% 3.69% -846.51% 94.16% -523.73% -794.12% -
  Horiz. % 21,700.00% -2,305.88% -2,394.12% -252.94% -4,329.41% -694.12% 100.00%
ROE 5.12 % -0.45 % -0.55 % -0.08 % -1.22 % -0.21 % 0.00 % -
  QoQ % 1,237.78% 18.18% -587.50% 93.44% -480.95% 0.00% -
  Horiz. % -2,438.10% 214.29% 261.90% 38.10% 580.95% 100.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.32 11.93 13.82 17.57 16.85 17.17 13.10 -4.00%
  QoQ % 3.27% -13.68% -21.34% 4.27% -1.86% 31.07% -
  Horiz. % 94.05% 91.07% 105.50% 134.12% 128.63% 131.07% 100.00%
EPS 4.66 -0.46 -0.57 -0.08 -1.26 -0.23 0.00 -
  QoQ % 1,113.04% 19.30% -612.50% 93.65% -447.83% 0.00% -
  Horiz. % -2,026.09% 200.00% 247.83% 34.78% 547.83% 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 1.0300 1.0400 1.0447 1.0400 1.0800 1.0000 -6.08%
  QoQ % -11.65% -0.96% -0.45% 0.45% -3.70% 8.00% -
  Horiz. % 91.00% 103.00% 104.00% 104.47% 104.00% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.51 9.18 10.66 13.61 12.89 13.43 10.84 -8.33%
  QoQ % 3.59% -13.88% -21.68% 5.59% -4.02% 23.89% -
  Horiz. % 87.73% 84.69% 98.34% 125.55% 118.91% 123.89% 100.00%
EPS 3.60 -0.35 -0.44 -0.06 -0.97 -0.17 0.00 -
  QoQ % 1,128.57% 20.45% -633.33% 93.81% -470.59% 0.00% -
  Horiz. % -2,117.65% 205.88% 258.82% 35.29% 570.59% 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 0.7025 0.7922 0.8020 0.8094 0.7958 0.8446 0.8271 -10.29%
  QoQ % -11.32% -1.22% -0.91% 1.71% -5.78% 2.12% -
  Horiz. % 84.94% 95.78% 96.97% 97.86% 96.22% 102.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3100 0.2500 0.3200 0.3900 0.4000 0.3900 0.3400 -
P/RPS 2.52 2.09 2.32 2.22 2.37 2.27 2.59 -1.81%
  QoQ % 20.57% -9.91% 4.50% -6.33% 4.41% -12.36% -
  Horiz. % 97.30% 80.69% 89.58% 85.71% 91.51% 87.64% 100.00%
P/EPS 6.65 -54.35 -56.14 -487.50 -31.43 -175.25 56,718.18 -99.76%
  QoQ % 112.24% 3.19% 88.48% -1,451.07% 82.07% -100.31% -
  Horiz. % 0.01% -0.10% -0.10% -0.86% -0.06% -0.31% 100.00%
EY 15.04 -1.84 -1.78 -0.21 -3.18 -0.57 0.00 -
  QoQ % 917.39% -3.37% -747.62% 93.40% -457.89% 0.00% -
  Horiz. % -2,638.60% 322.81% 312.28% 36.84% 557.89% 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 0.34 0.24 0.31 0.37 0.38 0.36 0.34 -
  QoQ % 41.67% -22.58% -16.22% -2.63% 5.56% 5.88% -
  Horiz. % 100.00% 70.59% 91.18% 108.82% 111.76% 105.88% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 01/03/12 30/11/11 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 -
Price 0.3600 0.2900 0.3100 0.3400 0.3800 0.3800 0.3700 -
P/RPS 2.92 2.43 2.24 1.93 2.26 2.21 2.82 2.34%
  QoQ % 20.16% 8.48% 16.06% -14.60% 2.26% -21.63% -
  Horiz. % 103.55% 86.17% 79.43% 68.44% 80.14% 78.37% 100.00%
P/EPS 7.72 -63.04 -54.39 -425.00 -29.86 -170.76 61,722.72 -99.75%
  QoQ % 112.25% -15.90% 87.20% -1,323.31% 82.51% -100.28% -
  Horiz. % 0.01% -0.10% -0.09% -0.69% -0.05% -0.28% 100.00%
EY 12.95 -1.59 -1.84 -0.24 -3.35 -0.59 0.00 -
  QoQ % 914.47% 13.59% -666.67% 92.84% -467.80% 0.00% -
  Horiz. % -2,194.92% 269.49% 311.86% 40.68% 567.80% 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 0.40 0.28 0.30 0.33 0.37 0.35 0.37 5.32%
  QoQ % 42.86% -6.67% -9.09% -10.81% 5.71% -5.41% -
  Horiz. % 108.11% 75.68% 81.08% 89.19% 100.00% 94.59% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers