Highlights

[EDEN] QoQ TTM Result on 2010-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     233.58%    YoY -     118.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 204,800 205,771 214,075 221,876 233,565 227,407 228,085 -6.93%
  QoQ % -0.47% -3.88% -3.52% -5.00% 2.71% -0.30% -
  Horiz. % 89.79% 90.22% 93.86% 97.28% 102.40% 99.70% 100.00%
PBT -9,846 -8,674 3,527 4,367 3,086 4,300 1,325 -
  QoQ % -13.51% -345.93% -19.24% 41.51% -28.23% 224.53% -
  Horiz. % -743.09% -654.64% 266.19% 329.58% 232.91% 324.53% 100.00%
Tax 5,216 4,627 -1,394 -1,551 -2,229 -2,685 -6,467 -
  QoQ % 12.73% 431.92% 10.12% 30.42% 16.98% 58.48% -
  Horiz. % -80.66% -71.55% 21.56% 23.98% 34.47% 41.52% 100.00%
NP -4,630 -4,047 2,133 2,816 857 1,615 -5,142 -6.76%
  QoQ % -14.41% -289.73% -24.25% 228.59% -46.93% 131.41% -
  Horiz. % 90.04% 78.70% -41.48% -54.76% -16.67% -31.41% 100.00%
NP to SH -4,878 -4,260 1,978 2,662 798 1,561 -6,287 -15.58%
  QoQ % -14.51% -315.37% -25.69% 233.58% -48.88% 124.83% -
  Horiz. % 77.59% 67.76% -31.46% -42.34% -12.69% -24.83% 100.00%
Tax Rate - % - % 39.52 % 35.52 % 72.23 % 62.44 % 488.08 % -
  QoQ % 0.00% 0.00% 11.26% -50.82% 15.68% -87.21% -
  Horiz. % 0.00% 0.00% 8.10% 7.28% 14.80% 12.79% 100.00%
Total Cost 209,430 209,818 211,942 219,060 232,708 225,792 233,227 -6.93%
  QoQ % -0.18% -1.00% -3.25% -5.86% 3.06% -3.19% -
  Horiz. % 89.80% 89.96% 90.87% 93.93% 99.78% 96.81% 100.00%
Net Worth 326,468 320,981 340,690 333,636 333,636 312,405 348,800 -4.32%
  QoQ % 1.71% -5.79% 2.11% 0.00% 6.80% -10.43% -
  Horiz. % 93.60% 92.02% 97.68% 95.65% 95.65% 89.57% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 326,468 320,981 340,690 333,636 333,636 312,405 348,800 -4.32%
  QoQ % 1.71% -5.79% 2.11% 0.00% 6.80% -10.43% -
  Horiz. % 93.60% 92.02% 97.68% 95.65% 95.65% 89.57% 100.00%
NOSH 312,500 308,636 315,454 333,636 333,636 312,405 320,000 -1.57%
  QoQ % 1.25% -2.16% -5.45% 0.00% 6.80% -2.37% -
  Horiz. % 97.66% 96.45% 98.58% 104.26% 104.26% 97.63% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -2.26 % -1.97 % 1.00 % 1.27 % 0.37 % 0.71 % -2.25 % 0.30%
  QoQ % -14.72% -297.00% -21.26% 243.24% -47.89% 131.56% -
  Horiz. % 100.44% 87.56% -44.44% -56.44% -16.44% -31.56% 100.00%
ROE -1.49 % -1.33 % 0.58 % 0.80 % 0.24 % 0.50 % -1.80 % -11.85%
  QoQ % -12.03% -329.31% -27.50% 233.33% -52.00% 127.78% -
  Horiz. % 82.78% 73.89% -32.22% -44.44% -13.33% -27.78% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 65.54 66.67 67.86 66.50 70.01 72.79 71.28 -5.45%
  QoQ % -1.69% -1.75% 2.05% -5.01% -3.82% 2.12% -
  Horiz. % 91.95% 93.53% 95.20% 93.29% 98.22% 102.12% 100.00%
EPS -1.56 -1.38 0.63 0.80 0.24 0.50 -1.96 -14.13%
  QoQ % -13.04% -319.05% -21.25% 233.33% -52.00% 125.51% -
  Horiz. % 79.59% 70.41% -32.14% -40.82% -12.24% -25.51% 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 1.0447 1.0400 1.0800 1.0000 1.0000 1.0000 1.0900 -2.79%
  QoQ % 0.45% -3.70% 8.00% 0.00% 0.00% -8.26% -
  Horiz. % 95.84% 95.41% 99.08% 91.74% 91.74% 91.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.84 52.09 54.19 56.17 59.13 57.57 57.74 -6.94%
  QoQ % -0.48% -3.88% -3.53% -5.01% 2.71% -0.29% -
  Horiz. % 89.78% 90.21% 93.85% 97.28% 102.41% 99.71% 100.00%
EPS -1.23 -1.08 0.50 0.67 0.20 0.40 -1.59 -15.74%
  QoQ % -13.89% -316.00% -25.37% 235.00% -50.00% 125.16% -
  Horiz. % 77.36% 67.92% -31.45% -42.14% -12.58% -25.16% 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 0.8264 0.8126 0.8624 0.8446 0.8446 0.7908 0.8830 -4.32%
  QoQ % 1.70% -5.77% 2.11% 0.00% 6.80% -10.44% -
  Horiz. % 93.59% 92.03% 97.67% 95.65% 95.65% 89.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.3900 0.4000 0.3900 0.3400 0.4100 0.3800 0.4700 -
P/RPS 0.60 0.60 0.57 0.51 0.59 0.52 0.66 -6.16%
  QoQ % 0.00% 5.26% 11.76% -13.56% 13.46% -21.21% -
  Horiz. % 90.91% 90.91% 86.36% 77.27% 89.39% 78.79% 100.00%
P/EPS -24.98 -28.98 62.20 42.61 171.42 76.05 -23.92 2.94%
  QoQ % 13.80% -146.59% 45.98% -75.14% 125.40% 417.93% -
  Horiz. % 104.43% 121.15% -260.03% -178.14% -716.64% -317.93% 100.00%
EY -4.00 -3.45 1.61 2.35 0.58 1.31 -4.18 -2.89%
  QoQ % -15.94% -314.29% -31.49% 305.17% -55.73% 131.34% -
  Horiz. % 95.69% 82.54% -38.52% -56.22% -13.88% -31.34% 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 0.38 0.36 0.34 0.41 0.38 0.43 -9.54%
  QoQ % -2.63% 5.56% 5.88% -17.07% 7.89% -11.63% -
  Horiz. % 86.05% 88.37% 83.72% 79.07% 95.35% 88.37% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 24/11/09 -
Price 0.3400 0.3800 0.3800 0.3700 0.3400 0.4200 0.4300 -
P/RPS 0.52 0.57 0.56 0.56 0.49 0.58 0.60 -9.11%
  QoQ % -8.77% 1.79% 0.00% 14.29% -15.52% -3.33% -
  Horiz. % 86.67% 95.00% 93.33% 93.33% 81.67% 96.67% 100.00%
P/EPS -21.78 -27.53 60.60 46.37 142.15 84.06 -21.89 -0.34%
  QoQ % 20.89% -145.43% 30.69% -67.38% 69.11% 484.01% -
  Horiz. % 99.50% 125.77% -276.84% -211.83% -649.38% -384.01% 100.00%
EY -4.59 -3.63 1.65 2.16 0.70 1.19 -4.57 0.29%
  QoQ % -26.45% -320.00% -23.61% 208.57% -41.18% 126.04% -
  Horiz. % 100.44% 79.43% -36.11% -47.26% -15.32% -26.04% 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 0.33 0.37 0.35 0.37 0.34 0.42 0.39 -10.55%
  QoQ % -10.81% 5.71% -5.41% 8.82% -19.05% 7.69% -
  Horiz. % 84.62% 94.87% 89.74% 94.87% 87.18% 107.69% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers