Highlights

[EDEN] QoQ TTM Result on 2009-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     55.26%    YoY -     15.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 221,876 233,565 227,407 228,085 231,924 237,776 249,283 -7.49%
  QoQ % -5.00% 2.71% -0.30% -1.66% -2.46% -4.62% -
  Horiz. % 89.01% 93.69% 91.22% 91.50% 93.04% 95.38% 100.00%
PBT 4,367 3,086 4,300 1,325 -6,801 -5,902 -6,551 -
  QoQ % 41.51% -28.23% 224.53% 119.48% -15.23% 9.91% -
  Horiz. % -66.66% -47.11% -65.64% -20.23% 103.82% 90.09% 100.00%
Tax -1,551 -2,229 -2,685 -6,467 -6,388 -6,219 -6,087 -59.91%
  QoQ % 30.42% 16.98% 58.48% -1.24% -2.72% -2.17% -
  Horiz. % 25.48% 36.62% 44.11% 106.24% 104.94% 102.17% 100.00%
NP 2,816 857 1,615 -5,142 -13,189 -12,121 -12,638 -
  QoQ % 228.59% -46.93% 131.41% 61.01% -8.81% 4.09% -
  Horiz. % -22.28% -6.78% -12.78% 40.69% 104.36% 95.91% 100.00%
NP to SH 2,662 798 1,561 -6,287 -14,051 -12,953 -13,216 -
  QoQ % 233.58% -48.88% 124.83% 55.26% -8.48% 1.99% -
  Horiz. % -20.14% -6.04% -11.81% 47.57% 106.32% 98.01% 100.00%
Tax Rate 35.52 % 72.23 % 62.44 % 488.08 % - % - % - % -
  QoQ % -50.82% 15.68% -87.21% 0.00% 0.00% 0.00% -
  Horiz. % 7.28% 14.80% 12.79% 100.00% - - -
Total Cost 219,060 232,708 225,792 233,227 245,113 249,897 261,921 -11.26%
  QoQ % -5.86% 3.06% -3.19% -4.85% -1.91% -4.59% -
  Horiz. % 83.64% 88.85% 86.21% 89.04% 93.58% 95.41% 100.00%
Net Worth 333,636 333,636 312,405 348,800 338,135 341,593 336,420 -0.55%
  QoQ % 0.00% 6.80% -10.43% 3.15% -1.01% 1.54% -
  Horiz. % 99.17% 99.17% 92.86% 103.68% 100.51% 101.54% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 333,636 333,636 312,405 348,800 338,135 341,593 336,420 -0.55%
  QoQ % 0.00% 6.80% -10.43% 3.15% -1.01% 1.54% -
  Horiz. % 99.17% 99.17% 92.86% 103.68% 100.51% 101.54% 100.00%
NOSH 333,636 333,636 312,405 320,000 312,711 314,166 311,500 4.70%
  QoQ % 0.00% 6.80% -2.37% 2.33% -0.46% 0.86% -
  Horiz. % 107.11% 107.11% 100.29% 102.73% 100.39% 100.86% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.27 % 0.37 % 0.71 % -2.25 % -5.69 % -5.10 % -5.07 % -
  QoQ % 243.24% -47.89% 131.56% 60.46% -11.57% -0.59% -
  Horiz. % -25.05% -7.30% -14.00% 44.38% 112.23% 100.59% 100.00%
ROE 0.80 % 0.24 % 0.50 % -1.80 % -4.16 % -3.79 % -3.93 % -
  QoQ % 233.33% -52.00% 127.78% 56.73% -9.76% 3.56% -
  Horiz. % -20.36% -6.11% -12.72% 45.80% 105.85% 96.44% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 66.50 70.01 72.79 71.28 74.17 75.68 80.03 -11.64%
  QoQ % -5.01% -3.82% 2.12% -3.90% -2.00% -5.44% -
  Horiz. % 83.09% 87.48% 90.95% 89.07% 92.68% 94.56% 100.00%
EPS 0.80 0.24 0.50 -1.96 -4.49 -4.12 -4.24 -
  QoQ % 233.33% -52.00% 125.51% 56.35% -8.98% 2.83% -
  Horiz. % -18.87% -5.66% -11.79% 46.23% 105.90% 97.17% 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 1.0000 1.0900 1.0813 1.0873 1.0800 -5.01%
  QoQ % 0.00% 0.00% -8.26% 0.80% -0.55% 0.68% -
  Horiz. % 92.59% 92.59% 92.59% 100.93% 100.12% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.17 59.13 57.57 57.74 58.71 60.19 63.11 -7.49%
  QoQ % -5.01% 2.71% -0.29% -1.65% -2.46% -4.63% -
  Horiz. % 89.00% 93.69% 91.22% 91.49% 93.03% 95.37% 100.00%
EPS 0.67 0.20 0.40 -1.59 -3.56 -3.28 -3.35 -
  QoQ % 235.00% -50.00% 125.16% 55.34% -8.54% 2.09% -
  Horiz. % -20.00% -5.97% -11.94% 47.46% 106.27% 97.91% 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 0.8446 0.7908 0.8830 0.8560 0.8647 0.8516 -0.55%
  QoQ % 0.00% 6.80% -10.44% 3.15% -1.01% 1.54% -
  Horiz. % 99.18% 99.18% 92.86% 103.69% 100.52% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.3400 0.4100 0.3800 0.4700 0.5000 0.2900 0.3300 -
P/RPS 0.51 0.59 0.52 0.66 0.67 0.38 0.41 15.71%
  QoQ % -13.56% 13.46% -21.21% -1.49% 76.32% -7.32% -
  Horiz. % 124.39% 143.90% 126.83% 160.98% 163.41% 92.68% 100.00%
P/EPS 42.61 171.42 76.05 -23.92 -11.13 -7.03 -7.78 -
  QoQ % -75.14% 125.40% 417.93% -114.91% -58.32% 9.64% -
  Horiz. % -547.69% -2,203.34% -977.51% 307.46% 143.06% 90.36% 100.00%
EY 2.35 0.58 1.31 -4.18 -8.99 -14.22 -12.86 -
  QoQ % 305.17% -55.73% 131.34% 53.50% 36.78% -10.58% -
  Horiz. % -18.27% -4.51% -10.19% 32.50% 69.91% 110.58% 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 0.41 0.38 0.43 0.46 0.27 0.31 6.37%
  QoQ % -17.07% 7.89% -11.63% -6.52% 70.37% -12.90% -
  Horiz. % 109.68% 132.26% 122.58% 138.71% 148.39% 87.10% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.3700 0.3400 0.4200 0.4300 0.4900 0.4700 0.3300 -
P/RPS 0.56 0.49 0.58 0.60 0.66 0.62 0.41 23.17%
  QoQ % 14.29% -15.52% -3.33% -9.09% 6.45% 51.22% -
  Horiz. % 136.59% 119.51% 141.46% 146.34% 160.98% 151.22% 100.00%
P/EPS 46.37 142.15 84.06 -21.89 -10.91 -11.40 -7.78 -
  QoQ % -67.38% 69.11% 484.01% -100.64% 4.30% -46.53% -
  Horiz. % -596.02% -1,827.12% -1,080.46% 281.36% 140.23% 146.53% 100.00%
EY 2.16 0.70 1.19 -4.57 -9.17 -8.77 -12.86 -
  QoQ % 208.57% -41.18% 126.04% 50.16% -4.56% 31.80% -
  Horiz. % -16.80% -5.44% -9.25% 35.54% 71.31% 68.20% 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 0.34 0.42 0.39 0.45 0.43 0.31 12.56%
  QoQ % 8.82% -19.05% 7.69% -13.33% 4.65% 38.71% -
  Horiz. % 119.35% 109.68% 135.48% 125.81% 145.16% 138.71% 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.
 


 

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 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers