Highlights

[EDEN] QoQ TTM Result on 2010-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -25.69%    YoY -     131.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 204,078 204,800 205,771 214,075 221,876 233,565 227,407 -6.98%
  QoQ % -0.35% -0.47% -3.88% -3.52% -5.00% 2.71% -
  Horiz. % 89.74% 90.06% 90.49% 94.14% 97.57% 102.71% 100.00%
PBT -11,774 -9,846 -8,674 3,527 4,367 3,086 4,300 -
  QoQ % -19.58% -13.51% -345.93% -19.24% 41.51% -28.23% -
  Horiz. % -273.81% -228.98% -201.72% 82.02% 101.56% 71.77% 100.00%
Tax 5,321 5,216 4,627 -1,394 -1,551 -2,229 -2,685 -
  QoQ % 2.01% 12.73% 431.92% 10.12% 30.42% 16.98% -
  Horiz. % -198.18% -194.26% -172.33% 51.92% 57.77% 83.02% 100.00%
NP -6,453 -4,630 -4,047 2,133 2,816 857 1,615 -
  QoQ % -39.37% -14.41% -289.73% -24.25% 228.59% -46.93% -
  Horiz. % -399.57% -286.69% -250.59% 132.07% 174.37% 53.07% 100.00%
NP to SH -6,653 -4,878 -4,260 1,978 2,662 798 1,561 -
  QoQ % -36.39% -14.51% -315.37% -25.69% 233.58% -48.88% -
  Horiz. % -426.20% -312.49% -272.90% 126.71% 170.53% 51.12% 100.00%
Tax Rate - % - % - % 39.52 % 35.52 % 72.23 % 62.44 % -
  QoQ % 0.00% 0.00% 0.00% 11.26% -50.82% 15.68% -
  Horiz. % 0.00% 0.00% 0.00% 63.29% 56.89% 115.68% 100.00%
Total Cost 210,531 209,430 209,818 211,942 219,060 232,708 225,792 -4.57%
  QoQ % 0.53% -0.18% -1.00% -3.25% -5.86% 3.06% -
  Horiz. % 93.24% 92.75% 92.93% 93.87% 97.02% 103.06% 100.00%
Net Worth 323,494 326,468 320,981 340,690 333,636 333,636 312,405 2.36%
  QoQ % -0.91% 1.71% -5.79% 2.11% 0.00% 6.80% -
  Horiz. % 103.55% 104.50% 102.75% 109.05% 106.80% 106.80% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 323,494 326,468 320,981 340,690 333,636 333,636 312,405 2.36%
  QoQ % -0.91% 1.71% -5.79% 2.11% 0.00% 6.80% -
  Horiz. % 103.55% 104.50% 102.75% 109.05% 106.80% 106.80% 100.00%
NOSH 311,052 312,500 308,636 315,454 333,636 333,636 312,405 -0.29%
  QoQ % -0.46% 1.25% -2.16% -5.45% 0.00% 6.80% -
  Horiz. % 99.57% 100.03% 98.79% 100.98% 106.80% 106.80% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -3.16 % -2.26 % -1.97 % 1.00 % 1.27 % 0.37 % 0.71 % -
  QoQ % -39.82% -14.72% -297.00% -21.26% 243.24% -47.89% -
  Horiz. % -445.07% -318.31% -277.46% 140.85% 178.87% 52.11% 100.00%
ROE -2.06 % -1.49 % -1.33 % 0.58 % 0.80 % 0.24 % 0.50 % -
  QoQ % -38.26% -12.03% -329.31% -27.50% 233.33% -52.00% -
  Horiz. % -412.00% -298.00% -266.00% 116.00% 160.00% 48.00% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 65.61 65.54 66.67 67.86 66.50 70.01 72.79 -6.71%
  QoQ % 0.11% -1.69% -1.75% 2.05% -5.01% -3.82% -
  Horiz. % 90.14% 90.04% 91.59% 93.23% 91.36% 96.18% 100.00%
EPS -2.14 -1.56 -1.38 0.63 0.80 0.24 0.50 -
  QoQ % -37.18% -13.04% -319.05% -21.25% 233.33% -52.00% -
  Horiz. % -428.00% -312.00% -276.00% 126.00% 160.00% 48.00% 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 1.0400 1.0447 1.0400 1.0800 1.0000 1.0000 1.0000 2.66%
  QoQ % -0.45% 0.45% -3.70% 8.00% 0.00% 0.00% -
  Horiz. % 104.00% 104.47% 104.00% 108.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.59 50.77 51.01 53.07 55.01 57.90 56.38 -6.99%
  QoQ % -0.35% -0.47% -3.88% -3.53% -4.99% 2.70% -
  Horiz. % 89.73% 90.05% 90.48% 94.13% 97.57% 102.70% 100.00%
EPS -1.65 -1.21 -1.06 0.49 0.66 0.20 0.39 -
  QoQ % -36.36% -14.15% -316.33% -25.76% 230.00% -48.72% -
  Horiz. % -423.08% -310.26% -271.79% 125.64% 169.23% 51.28% 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 0.8020 0.8094 0.7958 0.8446 0.8271 0.8271 0.7745 2.36%
  QoQ % -0.91% 1.71% -5.78% 2.12% 0.00% 6.79% -
  Horiz. % 103.55% 104.51% 102.75% 109.05% 106.79% 106.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.3200 0.3900 0.4000 0.3900 0.3400 0.4100 0.3800 -
P/RPS 0.49 0.60 0.60 0.57 0.51 0.59 0.52 -3.89%
  QoQ % -18.33% 0.00% 5.26% 11.76% -13.56% 13.46% -
  Horiz. % 94.23% 115.38% 115.38% 109.62% 98.08% 113.46% 100.00%
P/EPS -14.96 -24.98 -28.98 62.20 42.61 171.42 76.05 -
  QoQ % 40.11% 13.80% -146.59% 45.98% -75.14% 125.40% -
  Horiz. % -19.67% -32.85% -38.11% 81.79% 56.03% 225.40% 100.00%
EY -6.68 -4.00 -3.45 1.61 2.35 0.58 1.31 -
  QoQ % -67.00% -15.94% -314.29% -31.49% 305.17% -55.73% -
  Horiz. % -509.92% -305.34% -263.36% 122.90% 179.39% 44.27% 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 0.31 0.37 0.38 0.36 0.34 0.41 0.38 -12.72%
  QoQ % -16.22% -2.63% 5.56% 5.88% -17.07% 7.89% -
  Horiz. % 81.58% 97.37% 100.00% 94.74% 89.47% 107.89% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.3100 0.3400 0.3800 0.3800 0.3700 0.3400 0.4200 -
P/RPS 0.47 0.52 0.57 0.56 0.56 0.49 0.58 -13.11%
  QoQ % -9.62% -8.77% 1.79% 0.00% 14.29% -15.52% -
  Horiz. % 81.03% 89.66% 98.28% 96.55% 96.55% 84.48% 100.00%
P/EPS -14.49 -21.78 -27.53 60.60 46.37 142.15 84.06 -
  QoQ % 33.47% 20.89% -145.43% 30.69% -67.38% 69.11% -
  Horiz. % -17.24% -25.91% -32.75% 72.09% 55.16% 169.11% 100.00%
EY -6.90 -4.59 -3.63 1.65 2.16 0.70 1.19 -
  QoQ % -50.33% -26.45% -320.00% -23.61% 208.57% -41.18% -
  Horiz. % -579.83% -385.71% -305.04% 138.66% 181.51% 58.82% 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 0.30 0.33 0.37 0.35 0.37 0.34 0.42 -20.14%
  QoQ % -9.09% -10.81% 5.71% -5.41% 8.82% -19.05% -
  Horiz. % 71.43% 78.57% 88.10% 83.33% 88.10% 80.95% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+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