Highlights

[EDEN] QoQ TTM Result on 2009-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     124.83%    YoY -     111.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 214,075 221,876 233,565 227,407 228,085 231,924 237,776 -6.75%
  QoQ % -3.52% -5.00% 2.71% -0.30% -1.66% -2.46% -
  Horiz. % 90.03% 93.31% 98.23% 95.64% 95.92% 97.54% 100.00%
PBT 3,527 4,367 3,086 4,300 1,325 -6,801 -5,902 -
  QoQ % -19.24% 41.51% -28.23% 224.53% 119.48% -15.23% -
  Horiz. % -59.76% -73.99% -52.29% -72.86% -22.45% 115.23% 100.00%
Tax -1,394 -1,551 -2,229 -2,685 -6,467 -6,388 -6,219 -63.07%
  QoQ % 10.12% 30.42% 16.98% 58.48% -1.24% -2.72% -
  Horiz. % 22.42% 24.94% 35.84% 43.17% 103.99% 102.72% 100.00%
NP 2,133 2,816 857 1,615 -5,142 -13,189 -12,121 -
  QoQ % -24.25% 228.59% -46.93% 131.41% 61.01% -8.81% -
  Horiz. % -17.60% -23.23% -7.07% -13.32% 42.42% 108.81% 100.00%
NP to SH 1,978 2,662 798 1,561 -6,287 -14,051 -12,953 -
  QoQ % -25.69% 233.58% -48.88% 124.83% 55.26% -8.48% -
  Horiz. % -15.27% -20.55% -6.16% -12.05% 48.54% 108.48% 100.00%
Tax Rate 39.52 % 35.52 % 72.23 % 62.44 % 488.08 % - % - % -
  QoQ % 11.26% -50.82% 15.68% -87.21% 0.00% 0.00% -
  Horiz. % 8.10% 7.28% 14.80% 12.79% 100.00% - -
Total Cost 211,942 219,060 232,708 225,792 233,227 245,113 249,897 -10.39%
  QoQ % -3.25% -5.86% 3.06% -3.19% -4.85% -1.91% -
  Horiz. % 84.81% 87.66% 93.12% 90.35% 93.33% 98.09% 100.00%
Net Worth 340,690 333,636 333,636 312,405 348,800 338,135 341,593 -0.18%
  QoQ % 2.11% 0.00% 6.80% -10.43% 3.15% -1.01% -
  Horiz. % 99.74% 97.67% 97.67% 91.46% 102.11% 98.99% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 340,690 333,636 333,636 312,405 348,800 338,135 341,593 -0.18%
  QoQ % 2.11% 0.00% 6.80% -10.43% 3.15% -1.01% -
  Horiz. % 99.74% 97.67% 97.67% 91.46% 102.11% 98.99% 100.00%
NOSH 315,454 333,636 333,636 312,405 320,000 312,711 314,166 0.27%
  QoQ % -5.45% 0.00% 6.80% -2.37% 2.33% -0.46% -
  Horiz. % 100.41% 106.20% 106.20% 99.44% 101.86% 99.54% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.00 % 1.27 % 0.37 % 0.71 % -2.25 % -5.69 % -5.10 % -
  QoQ % -21.26% 243.24% -47.89% 131.56% 60.46% -11.57% -
  Horiz. % -19.61% -24.90% -7.25% -13.92% 44.12% 111.57% 100.00%
ROE 0.58 % 0.80 % 0.24 % 0.50 % -1.80 % -4.16 % -3.79 % -
  QoQ % -27.50% 233.33% -52.00% 127.78% 56.73% -9.76% -
  Horiz. % -15.30% -21.11% -6.33% -13.19% 47.49% 109.76% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 67.86 66.50 70.01 72.79 71.28 74.17 75.68 -7.01%
  QoQ % 2.05% -5.01% -3.82% 2.12% -3.90% -2.00% -
  Horiz. % 89.67% 87.87% 92.51% 96.18% 94.19% 98.00% 100.00%
EPS 0.63 0.80 0.24 0.50 -1.96 -4.49 -4.12 -
  QoQ % -21.25% 233.33% -52.00% 125.51% 56.35% -8.98% -
  Horiz. % -15.29% -19.42% -5.83% -12.14% 47.57% 108.98% 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 1.0800 1.0000 1.0000 1.0000 1.0900 1.0813 1.0873 -0.45%
  QoQ % 8.00% 0.00% 0.00% -8.26% 0.80% -0.55% -
  Horiz. % 99.33% 91.97% 91.97% 91.97% 100.25% 99.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.07 55.01 57.90 56.38 56.55 57.50 58.95 -6.76%
  QoQ % -3.53% -4.99% 2.70% -0.30% -1.65% -2.46% -
  Horiz. % 90.03% 93.32% 98.22% 95.64% 95.93% 97.54% 100.00%
EPS 0.49 0.66 0.20 0.39 -1.56 -3.48 -3.21 -
  QoQ % -25.76% 230.00% -48.72% 125.00% 55.17% -8.41% -
  Horiz. % -15.26% -20.56% -6.23% -12.15% 48.60% 108.41% 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 0.8271 0.8271 0.7745 0.8647 0.8383 0.8469 -0.18%
  QoQ % 2.12% 0.00% 6.79% -10.43% 3.15% -1.02% -
  Horiz. % 99.73% 97.66% 97.66% 91.45% 102.10% 98.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.3900 0.3400 0.4100 0.3800 0.4700 0.5000 0.2900 -
P/RPS 0.57 0.51 0.59 0.52 0.66 0.67 0.38 31.00%
  QoQ % 11.76% -13.56% 13.46% -21.21% -1.49% 76.32% -
  Horiz. % 150.00% 134.21% 155.26% 136.84% 173.68% 176.32% 100.00%
P/EPS 62.20 42.61 171.42 76.05 -23.92 -11.13 -7.03 -
  QoQ % 45.98% -75.14% 125.40% 417.93% -114.91% -58.32% -
  Horiz. % -884.78% -606.12% -2,438.41% -1,081.79% 340.26% 158.32% 100.00%
EY 1.61 2.35 0.58 1.31 -4.18 -8.99 -14.22 -
  QoQ % -31.49% 305.17% -55.73% 131.34% 53.50% 36.78% -
  Horiz. % -11.32% -16.53% -4.08% -9.21% 29.40% 63.22% 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 0.41 0.38 0.43 0.46 0.27 21.12%
  QoQ % 5.88% -17.07% 7.89% -11.63% -6.52% 70.37% -
  Horiz. % 133.33% 125.93% 151.85% 140.74% 159.26% 170.37% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 -
Price 0.3800 0.3700 0.3400 0.4200 0.4300 0.4900 0.4700 -
P/RPS 0.56 0.56 0.49 0.58 0.60 0.66 0.62 -6.55%
  QoQ % 0.00% 14.29% -15.52% -3.33% -9.09% 6.45% -
  Horiz. % 90.32% 90.32% 79.03% 93.55% 96.77% 106.45% 100.00%
P/EPS 60.60 46.37 142.15 84.06 -21.89 -10.91 -11.40 -
  QoQ % 30.69% -67.38% 69.11% 484.01% -100.64% 4.30% -
  Horiz. % -531.58% -406.75% -1,246.93% -737.37% 192.02% 95.70% 100.00%
EY 1.65 2.16 0.70 1.19 -4.57 -9.17 -8.77 -
  QoQ % -23.61% 208.57% -41.18% 126.04% 50.16% -4.56% -
  Horiz. % -18.81% -24.63% -7.98% -13.57% 52.11% 104.56% 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 0.35 0.37 0.34 0.42 0.39 0.45 0.43 -12.81%
  QoQ % -5.41% 8.82% -19.05% 7.69% -13.33% 4.65% -
  Horiz. % 81.40% 86.05% 79.07% 97.67% 90.70% 104.65% 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.
 


 

250  192  500  1326 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.020.00 
 SAPNRG 0.275+0.005 
 KNM 0.46+0.015 
 ISTONE 0.245+0.02 
 HSI-C7F 0.345+0.03 
 KNM-WB 0.20+0.015 
 MTAG 0.45+0.01 
 VELESTO 0.34+0.01 
 GPACKET-WB 0.3150.00 
 HSI-H8B 0.215-0.03 

TOP ARTICLES

1. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
2. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers