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.
 


 

263  295  588  1179 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 KNM 0.395+0.015 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 OPCOM 0.715+0.085 
 KNM-WB 0.1950.00 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 MNC 0.12+0.02 
 FPGROUP 0.41+0.025 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers