Highlights

[EDEN] QoQ TTM Result on 2009-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     1.99%    YoY -     -1,358.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 227,407 228,085 231,924 237,776 249,283 256,357 254,794 -7.28%
  QoQ % -0.30% -1.66% -2.46% -4.62% -2.76% 0.61% -
  Horiz. % 89.25% 89.52% 91.02% 93.32% 97.84% 100.61% 100.00%
PBT 4,300 1,325 -6,801 -5,902 -6,551 -4,365 5,073 -10.41%
  QoQ % 224.53% 119.48% -15.23% 9.91% -50.08% -186.04% -
  Horiz. % 84.76% 26.12% -134.06% -116.34% -129.13% -86.04% 100.00%
Tax -2,685 -6,467 -6,388 -6,219 -6,087 -3,971 -4,394 -27.93%
  QoQ % 58.48% -1.24% -2.72% -2.17% -53.29% 9.63% -
  Horiz. % 61.11% 147.18% 145.38% 141.53% 138.53% 90.37% 100.00%
NP 1,615 -5,142 -13,189 -12,121 -12,638 -8,336 679 77.90%
  QoQ % 131.41% 61.01% -8.81% 4.09% -51.61% -1,327.69% -
  Horiz. % 237.85% -757.29% -1,942.42% -1,785.13% -1,861.27% -1,227.69% 100.00%
NP to SH 1,561 -6,287 -14,051 -12,953 -13,216 -7,483 1,249 15.98%
  QoQ % 124.83% 55.26% -8.48% 1.99% -76.61% -699.12% -
  Horiz. % 124.98% -503.36% -1,124.98% -1,037.07% -1,058.13% -599.12% 100.00%
Tax Rate 62.44 % 488.08 % - % - % - % - % 86.62 % -19.56%
  QoQ % -87.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.08% 563.47% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 225,792 233,227 245,113 249,897 261,921 264,693 254,115 -7.56%
  QoQ % -3.19% -4.85% -1.91% -4.59% -1.05% 4.16% -
  Horiz. % 88.85% 91.78% 96.46% 98.34% 103.07% 104.16% 100.00%
Net Worth 312,405 348,800 338,135 341,593 336,420 342,750 344,136 -6.23%
  QoQ % -10.43% 3.15% -1.01% 1.54% -1.85% -0.40% -
  Horiz. % 90.78% 101.36% 98.26% 99.26% 97.76% 99.60% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 312,405 348,800 338,135 341,593 336,420 342,750 344,136 -6.23%
  QoQ % -10.43% 3.15% -1.01% 1.54% -1.85% -0.40% -
  Horiz. % 90.78% 101.36% 98.26% 99.26% 97.76% 99.60% 100.00%
NOSH 312,405 320,000 312,711 314,166 311,500 311,280 305,600 1.47%
  QoQ % -2.37% 2.33% -0.46% 0.86% 0.07% 1.86% -
  Horiz. % 102.23% 104.71% 102.33% 102.80% 101.93% 101.86% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.71 % -2.25 % -5.69 % -5.10 % -5.07 % -3.25 % 0.27 % 90.18%
  QoQ % 131.56% 60.46% -11.57% -0.59% -56.00% -1,303.70% -
  Horiz. % 262.96% -833.33% -2,107.41% -1,888.89% -1,877.78% -1,203.70% 100.00%
ROE 0.50 % -1.80 % -4.16 % -3.79 % -3.93 % -2.18 % 0.36 % 24.41%
  QoQ % 127.78% 56.73% -9.76% 3.56% -80.28% -705.56% -
  Horiz. % 138.89% -500.00% -1,155.56% -1,052.78% -1,091.67% -605.56% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.79 71.28 74.17 75.68 80.03 82.36 83.38 -8.63%
  QoQ % 2.12% -3.90% -2.00% -5.44% -2.83% -1.22% -
  Horiz. % 87.30% 85.49% 88.95% 90.77% 95.98% 98.78% 100.00%
EPS 0.50 -1.96 -4.49 -4.12 -4.24 -2.40 0.41 14.10%
  QoQ % 125.51% 56.35% -8.98% 2.83% -76.67% -685.37% -
  Horiz. % 121.95% -478.05% -1,095.12% -1,004.88% -1,034.15% -585.37% 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 1.0900 1.0813 1.0873 1.0800 1.1011 1.1261 -7.59%
  QoQ % -8.26% 0.80% -0.55% 0.68% -1.92% -2.22% -
  Horiz. % 88.80% 96.79% 96.02% 96.55% 95.91% 97.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.57 57.74 58.71 60.19 63.11 64.90 64.50 -7.28%
  QoQ % -0.29% -1.65% -2.46% -4.63% -2.76% 0.62% -
  Horiz. % 89.26% 89.52% 91.02% 93.32% 97.84% 100.62% 100.00%
EPS 0.40 -1.59 -3.56 -3.28 -3.35 -1.89 0.32 15.99%
  QoQ % 125.16% 55.34% -8.54% 2.09% -77.25% -690.63% -
  Horiz. % 125.00% -496.88% -1,112.50% -1,025.00% -1,046.88% -590.62% 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 0.7908 0.8830 0.8560 0.8647 0.8516 0.8677 0.8712 -6.23%
  QoQ % -10.44% 3.15% -1.01% 1.54% -1.86% -0.40% -
  Horiz. % 90.77% 101.35% 98.26% 99.25% 97.75% 99.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.3800 0.4700 0.5000 0.2900 0.3300 0.3700 0.4100 -
P/RPS 0.52 0.66 0.67 0.38 0.41 0.45 0.49 4.03%
  QoQ % -21.21% -1.49% 76.32% -7.32% -8.89% -8.16% -
  Horiz. % 106.12% 134.69% 136.73% 77.55% 83.67% 91.84% 100.00%
P/EPS 76.05 -23.92 -11.13 -7.03 -7.78 -15.39 100.32 -16.82%
  QoQ % 417.93% -114.91% -58.32% 9.64% 49.45% -115.34% -
  Horiz. % 75.81% -23.84% -11.09% -7.01% -7.76% -15.34% 100.00%
EY 1.31 -4.18 -8.99 -14.22 -12.86 -6.50 1.00 19.67%
  QoQ % 131.34% 53.50% 36.78% -10.58% -97.85% -750.00% -
  Horiz. % 131.00% -418.00% -899.00% -1,422.00% -1,286.00% -650.00% 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 0.38 0.43 0.46 0.27 0.31 0.34 0.36 3.66%
  QoQ % -11.63% -6.52% 70.37% -12.90% -8.82% -5.56% -
  Horiz. % 105.56% 119.44% 127.78% 75.00% 86.11% 94.44% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.4200 0.4300 0.4900 0.4700 0.3300 0.3100 0.4200 -
P/RPS 0.58 0.60 0.66 0.62 0.41 0.38 0.50 10.37%
  QoQ % -3.33% -9.09% 6.45% 51.22% 7.89% -24.00% -
  Horiz. % 116.00% 120.00% 132.00% 124.00% 82.00% 76.00% 100.00%
P/EPS 84.06 -21.89 -10.91 -11.40 -7.78 -12.90 102.76 -12.50%
  QoQ % 484.01% -100.64% 4.30% -46.53% 39.69% -112.55% -
  Horiz. % 81.80% -21.30% -10.62% -11.09% -7.57% -12.55% 100.00%
EY 1.19 -4.57 -9.17 -8.77 -12.86 -7.75 0.97 14.56%
  QoQ % 126.04% 50.16% -4.56% 31.80% -65.94% -898.97% -
  Horiz. % 122.68% -471.13% -945.36% -904.12% -1,325.77% -798.97% 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 0.42 0.39 0.45 0.43 0.31 0.28 0.37 8.79%
  QoQ % 7.69% -13.33% 4.65% 38.71% 10.71% -24.32% -
  Horiz. % 113.51% 105.41% 121.62% 116.22% 83.78% 75.68% 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 
Partners & Brokers