Highlights

[EDEN] QoQ TTM Result on 2011-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -36.39%    YoY -     -349.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 141,002 173,282 186,932 204,078 204,800 205,771 214,075 -24.28%
  QoQ % -18.63% -7.30% -8.40% -0.35% -0.47% -3.88% -
  Horiz. % 65.87% 80.94% 87.32% 95.33% 95.67% 96.12% 100.00%
PBT 19,556 19,366 -12,929 -11,774 -9,846 -8,674 3,527 212.94%
  QoQ % 0.98% 249.79% -9.81% -19.58% -13.51% -345.93% -
  Horiz. % 554.47% 549.08% -366.57% -333.82% -279.16% -245.93% 100.00%
Tax -8,374 -8,658 5,662 5,321 5,216 4,627 -1,394 230.10%
  QoQ % 3.28% -252.91% 6.41% 2.01% 12.73% 431.92% -
  Horiz. % 600.72% 621.09% -406.17% -381.71% -374.18% -331.92% 100.00%
NP 11,182 10,708 -7,267 -6,453 -4,630 -4,047 2,133 201.47%
  QoQ % 4.43% 247.35% -12.61% -39.37% -14.41% -289.73% -
  Horiz. % 524.24% 502.02% -340.69% -302.53% -217.07% -189.73% 100.00%
NP to SH 11,480 11,072 -7,378 -6,653 -4,878 -4,260 1,978 222.61%
  QoQ % 3.68% 250.07% -10.90% -36.39% -14.51% -315.37% -
  Horiz. % 580.38% 559.76% -373.00% -336.35% -246.61% -215.37% 100.00%
Tax Rate 42.82 % 44.71 % - % - % - % - % 39.52 % 5.49%
  QoQ % -4.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.35% 113.13% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 129,820 162,574 194,199 210,531 209,430 209,818 211,942 -27.85%
  QoQ % -20.15% -16.28% -7.76% 0.53% -0.18% -1.00% -
  Horiz. % 61.25% 76.71% 91.63% 99.33% 98.81% 99.00% 100.00%
Net Worth 290,720 283,358 319,523 323,494 326,468 320,981 340,690 -10.03%
  QoQ % 2.60% -11.32% -1.23% -0.91% 1.71% -5.79% -
  Horiz. % 85.33% 83.17% 93.79% 94.95% 95.83% 94.21% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 290,720 283,358 319,523 323,494 326,468 320,981 340,690 -10.03%
  QoQ % 2.60% -11.32% -1.23% -0.91% 1.71% -5.79% -
  Horiz. % 85.33% 83.17% 93.79% 94.95% 95.83% 94.21% 100.00%
NOSH 315,999 311,383 310,217 311,052 312,500 308,636 315,454 0.12%
  QoQ % 1.48% 0.38% -0.27% -0.46% 1.25% -2.16% -
  Horiz. % 100.17% 98.71% 98.34% 98.60% 99.06% 97.84% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.93 % 6.18 % -3.89 % -3.16 % -2.26 % -1.97 % 1.00 % 297.16%
  QoQ % 28.32% 258.87% -23.10% -39.82% -14.72% -297.00% -
  Horiz. % 793.00% 618.00% -389.00% -316.00% -226.00% -197.00% 100.00%
ROE 3.95 % 3.91 % -2.31 % -2.06 % -1.49 % -1.33 % 0.58 % 258.87%
  QoQ % 1.02% 269.26% -12.14% -38.26% -12.03% -329.31% -
  Horiz. % 681.03% 674.14% -398.28% -355.17% -256.90% -229.31% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 44.62 55.65 60.26 65.61 65.54 66.67 67.86 -24.37%
  QoQ % -19.82% -7.65% -8.15% 0.11% -1.69% -1.75% -
  Horiz. % 65.75% 82.01% 88.80% 96.68% 96.58% 98.25% 100.00%
EPS 3.63 3.56 -2.38 -2.14 -1.56 -1.38 0.63 221.06%
  QoQ % 1.97% 249.58% -11.21% -37.18% -13.04% -319.05% -
  Horiz. % 576.19% 565.08% -377.78% -339.68% -247.62% -219.05% 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 0.9200 0.9100 1.0300 1.0400 1.0447 1.0400 1.0800 -10.13%
  QoQ % 1.10% -11.65% -0.96% -0.45% 0.45% -3.70% -
  Horiz. % 85.19% 84.26% 95.37% 96.30% 96.73% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 34.96 42.96 46.34 50.59 50.77 51.01 53.07 -24.27%
  QoQ % -18.62% -7.29% -8.40% -0.35% -0.47% -3.88% -
  Horiz. % 65.88% 80.95% 87.32% 95.33% 95.67% 96.12% 100.00%
EPS 2.85 2.74 -1.83 -1.65 -1.21 -1.06 0.49 223.07%
  QoQ % 4.01% 249.73% -10.91% -36.36% -14.15% -316.33% -
  Horiz. % 581.63% 559.18% -373.47% -336.73% -246.94% -216.33% 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 0.7207 0.7025 0.7922 0.8020 0.8094 0.7958 0.8446 -10.03%
  QoQ % 2.59% -11.32% -1.22% -0.91% 1.71% -5.78% -
  Horiz. % 85.33% 83.18% 93.80% 94.96% 95.83% 94.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.3300 0.3100 0.2500 0.3200 0.3900 0.4000 0.3900 -
P/RPS 0.74 0.56 0.41 0.49 0.60 0.60 0.57 18.99%
  QoQ % 32.14% 36.59% -16.33% -18.33% 0.00% 5.26% -
  Horiz. % 129.82% 98.25% 71.93% 85.96% 105.26% 105.26% 100.00%
P/EPS 9.08 8.72 -10.51 -14.96 -24.98 -28.98 62.20 -72.24%
  QoQ % 4.13% 182.97% 29.75% 40.11% 13.80% -146.59% -
  Horiz. % 14.60% 14.02% -16.90% -24.05% -40.16% -46.59% 100.00%
EY 11.01 11.47 -9.51 -6.68 -4.00 -3.45 1.61 259.86%
  QoQ % -4.01% 220.61% -42.37% -67.00% -15.94% -314.29% -
  Horiz. % 683.85% 712.42% -590.68% -414.91% -248.45% -214.29% 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 0.36 0.34 0.24 0.31 0.37 0.38 0.36 -
  QoQ % 5.88% 41.67% -22.58% -16.22% -2.63% 5.56% -
  Horiz. % 100.00% 94.44% 66.67% 86.11% 102.78% 105.56% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 01/03/12 30/11/11 26/08/11 31/05/11 28/02/11 29/11/10 -
Price 0.3000 0.3600 0.2900 0.3100 0.3400 0.3800 0.3800 -
P/RPS 0.67 0.65 0.48 0.47 0.52 0.57 0.56 12.69%
  QoQ % 3.08% 35.42% 2.13% -9.62% -8.77% 1.79% -
  Horiz. % 119.64% 116.07% 85.71% 83.93% 92.86% 101.79% 100.00%
P/EPS 8.26 10.12 -12.19 -14.49 -21.78 -27.53 60.60 -73.48%
  QoQ % -18.38% 183.02% 15.87% 33.47% 20.89% -145.43% -
  Horiz. % 13.63% 16.70% -20.12% -23.91% -35.94% -45.43% 100.00%
EY 12.11 9.88 -8.20 -6.90 -4.59 -3.63 1.65 277.21%
  QoQ % 22.57% 220.49% -18.84% -50.33% -26.45% -320.00% -
  Horiz. % 733.94% 598.79% -496.97% -418.18% -278.18% -220.00% 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 0.40 0.28 0.30 0.33 0.37 0.35 -3.84%
  QoQ % -17.50% 42.86% -6.67% -9.09% -10.81% 5.71% -
  Horiz. % 94.29% 114.29% 80.00% 85.71% 94.29% 105.71% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

237  841  405  799 

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 
 NEXGRAM 0.0650.00 
 PHB-WB 0.02-0.005 

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