Highlights

[EDEN] QoQ TTM Result on 2009-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -8.48%    YoY -     -1,224.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 233,565 227,407 228,085 231,924 237,776 249,283 256,357 -6.02%
  QoQ % 2.71% -0.30% -1.66% -2.46% -4.62% -2.76% -
  Horiz. % 91.11% 88.71% 88.97% 90.47% 92.75% 97.24% 100.00%
PBT 3,086 4,300 1,325 -6,801 -5,902 -6,551 -4,365 -
  QoQ % -28.23% 224.53% 119.48% -15.23% 9.91% -50.08% -
  Horiz. % -70.70% -98.51% -30.36% 155.81% 135.21% 150.08% 100.00%
Tax -2,229 -2,685 -6,467 -6,388 -6,219 -6,087 -3,971 -31.98%
  QoQ % 16.98% 58.48% -1.24% -2.72% -2.17% -53.29% -
  Horiz. % 56.13% 67.62% 162.86% 160.87% 156.61% 153.29% 100.00%
NP 857 1,615 -5,142 -13,189 -12,121 -12,638 -8,336 -
  QoQ % -46.93% 131.41% 61.01% -8.81% 4.09% -51.61% -
  Horiz. % -10.28% -19.37% 61.68% 158.22% 145.41% 151.61% 100.00%
NP to SH 798 1,561 -6,287 -14,051 -12,953 -13,216 -7,483 -
  QoQ % -48.88% 124.83% 55.26% -8.48% 1.99% -76.61% -
  Horiz. % -10.66% -20.86% 84.02% 187.77% 173.10% 176.61% 100.00%
Tax Rate 72.23 % 62.44 % 488.08 % - % - % - % - % -
  QoQ % 15.68% -87.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14.80% 12.79% 100.00% - - - -
Total Cost 232,708 225,792 233,227 245,113 249,897 261,921 264,693 -8.23%
  QoQ % 3.06% -3.19% -4.85% -1.91% -4.59% -1.05% -
  Horiz. % 87.92% 85.30% 88.11% 92.60% 94.41% 98.95% 100.00%
Net Worth 333,636 312,405 348,800 338,135 341,593 336,420 342,750 -1.78%
  QoQ % 6.80% -10.43% 3.15% -1.01% 1.54% -1.85% -
  Horiz. % 97.34% 91.15% 101.77% 98.65% 99.66% 98.15% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 333,636 312,405 348,800 338,135 341,593 336,420 342,750 -1.78%
  QoQ % 6.80% -10.43% 3.15% -1.01% 1.54% -1.85% -
  Horiz. % 97.34% 91.15% 101.77% 98.65% 99.66% 98.15% 100.00%
NOSH 333,636 312,405 320,000 312,711 314,166 311,500 311,280 4.74%
  QoQ % 6.80% -2.37% 2.33% -0.46% 0.86% 0.07% -
  Horiz. % 107.18% 100.36% 102.80% 100.46% 100.93% 100.07% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.37 % 0.71 % -2.25 % -5.69 % -5.10 % -5.07 % -3.25 % -
  QoQ % -47.89% 131.56% 60.46% -11.57% -0.59% -56.00% -
  Horiz. % -11.38% -21.85% 69.23% 175.08% 156.92% 156.00% 100.00%
ROE 0.24 % 0.50 % -1.80 % -4.16 % -3.79 % -3.93 % -2.18 % -
  QoQ % -52.00% 127.78% 56.73% -9.76% 3.56% -80.28% -
  Horiz. % -11.01% -22.94% 82.57% 190.83% 173.85% 180.28% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 70.01 72.79 71.28 74.17 75.68 80.03 82.36 -10.27%
  QoQ % -3.82% 2.12% -3.90% -2.00% -5.44% -2.83% -
  Horiz. % 85.00% 88.38% 86.55% 90.06% 91.89% 97.17% 100.00%
EPS 0.24 0.50 -1.96 -4.49 -4.12 -4.24 -2.40 -
  QoQ % -52.00% 125.51% 56.35% -8.98% 2.83% -76.67% -
  Horiz. % -10.00% -20.83% 81.67% 187.08% 171.67% 176.67% 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 1.0000 1.0000 1.0900 1.0813 1.0873 1.0800 1.1011 -6.22%
  QoQ % 0.00% -8.26% 0.80% -0.55% 0.68% -1.92% -
  Horiz. % 90.82% 90.82% 98.99% 98.20% 98.75% 98.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 59.13 57.57 57.74 58.71 60.19 63.11 64.90 -6.02%
  QoQ % 2.71% -0.29% -1.65% -2.46% -4.63% -2.76% -
  Horiz. % 91.11% 88.71% 88.97% 90.46% 92.74% 97.24% 100.00%
EPS 0.20 0.40 -1.59 -3.56 -3.28 -3.35 -1.89 -
  QoQ % -50.00% 125.16% 55.34% -8.54% 2.09% -77.25% -
  Horiz. % -10.58% -21.16% 84.13% 188.36% 173.54% 177.25% 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 0.8446 0.7908 0.8830 0.8560 0.8647 0.8516 0.8677 -1.78%
  QoQ % 6.80% -10.44% 3.15% -1.01% 1.54% -1.86% -
  Horiz. % 97.34% 91.14% 101.76% 98.65% 99.65% 98.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.4100 0.3800 0.4700 0.5000 0.2900 0.3300 0.3700 -
P/RPS 0.59 0.52 0.66 0.67 0.38 0.41 0.45 19.81%
  QoQ % 13.46% -21.21% -1.49% 76.32% -7.32% -8.89% -
  Horiz. % 131.11% 115.56% 146.67% 148.89% 84.44% 91.11% 100.00%
P/EPS 171.42 76.05 -23.92 -11.13 -7.03 -7.78 -15.39 -
  QoQ % 125.40% 417.93% -114.91% -58.32% 9.64% 49.45% -
  Horiz. % -1,113.84% -494.15% 155.43% 72.32% 45.68% 50.55% 100.00%
EY 0.58 1.31 -4.18 -8.99 -14.22 -12.86 -6.50 -
  QoQ % -55.73% 131.34% 53.50% 36.78% -10.58% -97.85% -
  Horiz. % -8.92% -20.15% 64.31% 138.31% 218.77% 197.85% 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 0.41 0.38 0.43 0.46 0.27 0.31 0.34 13.31%
  QoQ % 7.89% -11.63% -6.52% 70.37% -12.90% -8.82% -
  Horiz. % 120.59% 111.76% 126.47% 135.29% 79.41% 91.18% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.3400 0.4200 0.4300 0.4900 0.4700 0.3300 0.3100 -
P/RPS 0.49 0.58 0.60 0.66 0.62 0.41 0.38 18.49%
  QoQ % -15.52% -3.33% -9.09% 6.45% 51.22% 7.89% -
  Horiz. % 128.95% 152.63% 157.89% 173.68% 163.16% 107.89% 100.00%
P/EPS 142.15 84.06 -21.89 -10.91 -11.40 -7.78 -12.90 -
  QoQ % 69.11% 484.01% -100.64% 4.30% -46.53% 39.69% -
  Horiz. % -1,101.94% -651.63% 169.69% 84.57% 88.37% 60.31% 100.00%
EY 0.70 1.19 -4.57 -9.17 -8.77 -12.86 -7.75 -
  QoQ % -41.18% 126.04% 50.16% -4.56% 31.80% -65.94% -
  Horiz. % -9.03% -15.35% 58.97% 118.32% 113.16% 165.94% 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 0.42 0.39 0.45 0.43 0.31 0.28 13.83%
  QoQ % -19.05% 7.69% -13.33% 4.65% 38.71% 10.71% -
  Horiz. % 121.43% 150.00% 139.29% 160.71% 153.57% 110.71% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers