Highlights

[EDEN] QoQ TTM Result on 2010-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -48.88%    YoY -     106.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 205,771 214,075 221,876 233,565 227,407 228,085 231,924 -7.65%
  QoQ % -3.88% -3.52% -5.00% 2.71% -0.30% -1.66% -
  Horiz. % 88.72% 92.30% 95.67% 100.71% 98.05% 98.34% 100.00%
PBT -8,674 3,527 4,367 3,086 4,300 1,325 -6,801 17.55%
  QoQ % -345.93% -19.24% 41.51% -28.23% 224.53% 119.48% -
  Horiz. % 127.54% -51.86% -64.21% -45.38% -63.23% -19.48% 100.00%
Tax 4,627 -1,394 -1,551 -2,229 -2,685 -6,467 -6,388 -
  QoQ % 431.92% 10.12% 30.42% 16.98% 58.48% -1.24% -
  Horiz. % -72.43% 21.82% 24.28% 34.89% 42.03% 101.24% 100.00%
NP -4,047 2,133 2,816 857 1,615 -5,142 -13,189 -54.41%
  QoQ % -289.73% -24.25% 228.59% -46.93% 131.41% 61.01% -
  Horiz. % 30.68% -16.17% -21.35% -6.50% -12.25% 38.99% 100.00%
NP to SH -4,260 1,978 2,662 798 1,561 -6,287 -14,051 -54.77%
  QoQ % -315.37% -25.69% 233.58% -48.88% 124.83% 55.26% -
  Horiz. % 30.32% -14.08% -18.95% -5.68% -11.11% 44.74% 100.00%
Tax Rate - % 39.52 % 35.52 % 72.23 % 62.44 % 488.08 % - % -
  QoQ % 0.00% 11.26% -50.82% 15.68% -87.21% 0.00% -
  Horiz. % 0.00% 8.10% 7.28% 14.80% 12.79% 100.00% -
Total Cost 209,818 211,942 219,060 232,708 225,792 233,227 245,113 -9.82%
  QoQ % -1.00% -3.25% -5.86% 3.06% -3.19% -4.85% -
  Horiz. % 85.60% 86.47% 89.37% 94.94% 92.12% 95.15% 100.00%
Net Worth 320,981 340,690 333,636 333,636 312,405 348,800 338,135 -3.40%
  QoQ % -5.79% 2.11% 0.00% 6.80% -10.43% 3.15% -
  Horiz. % 94.93% 100.76% 98.67% 98.67% 92.39% 103.15% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 320,981 340,690 333,636 333,636 312,405 348,800 338,135 -3.40%
  QoQ % -5.79% 2.11% 0.00% 6.80% -10.43% 3.15% -
  Horiz. % 94.93% 100.76% 98.67% 98.67% 92.39% 103.15% 100.00%
NOSH 308,636 315,454 333,636 333,636 312,405 320,000 312,711 -0.87%
  QoQ % -2.16% -5.45% 0.00% 6.80% -2.37% 2.33% -
  Horiz. % 98.70% 100.88% 106.69% 106.69% 99.90% 102.33% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -1.97 % 1.00 % 1.27 % 0.37 % 0.71 % -2.25 % -5.69 % -50.60%
  QoQ % -297.00% -21.26% 243.24% -47.89% 131.56% 60.46% -
  Horiz. % 34.62% -17.57% -22.32% -6.50% -12.48% 39.54% 100.00%
ROE -1.33 % 0.58 % 0.80 % 0.24 % 0.50 % -1.80 % -4.16 % -53.15%
  QoQ % -329.31% -27.50% 233.33% -52.00% 127.78% 56.73% -
  Horiz. % 31.97% -13.94% -19.23% -5.77% -12.02% 43.27% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.67 67.86 66.50 70.01 72.79 71.28 74.17 -6.84%
  QoQ % -1.75% 2.05% -5.01% -3.82% 2.12% -3.90% -
  Horiz. % 89.89% 91.49% 89.66% 94.39% 98.14% 96.10% 100.00%
EPS -1.38 0.63 0.80 0.24 0.50 -1.96 -4.49 -54.36%
  QoQ % -319.05% -21.25% 233.33% -52.00% 125.51% 56.35% -
  Horiz. % 30.73% -14.03% -17.82% -5.35% -11.14% 43.65% 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 1.0800 1.0000 1.0000 1.0000 1.0900 1.0813 -2.56%
  QoQ % -3.70% 8.00% 0.00% 0.00% -8.26% 0.80% -
  Horiz. % 96.18% 99.88% 92.48% 92.48% 92.48% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.01 53.07 55.01 57.90 56.38 56.55 57.50 -7.65%
  QoQ % -3.88% -3.53% -4.99% 2.70% -0.30% -1.65% -
  Horiz. % 88.71% 92.30% 95.67% 100.70% 98.05% 98.35% 100.00%
EPS -1.06 0.49 0.66 0.20 0.39 -1.56 -3.48 -54.63%
  QoQ % -316.33% -25.76% 230.00% -48.72% 125.00% 55.17% -
  Horiz. % 30.46% -14.08% -18.97% -5.75% -11.21% 44.83% 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 0.7958 0.8446 0.8271 0.8271 0.7745 0.8647 0.8383 -3.40%
  QoQ % -5.78% 2.12% 0.00% 6.79% -10.43% 3.15% -
  Horiz. % 94.93% 100.75% 98.66% 98.66% 92.39% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.4000 0.3900 0.3400 0.4100 0.3800 0.4700 0.5000 -
P/RPS 0.60 0.57 0.51 0.59 0.52 0.66 0.67 -7.07%
  QoQ % 5.26% 11.76% -13.56% 13.46% -21.21% -1.49% -
  Horiz. % 89.55% 85.07% 76.12% 88.06% 77.61% 98.51% 100.00%
P/EPS -28.98 62.20 42.61 171.42 76.05 -23.92 -11.13 88.93%
  QoQ % -146.59% 45.98% -75.14% 125.40% 417.93% -114.91% -
  Horiz. % 260.38% -558.85% -382.84% -1,540.16% -683.29% 214.91% 100.00%
EY -3.45 1.61 2.35 0.58 1.31 -4.18 -8.99 -47.10%
  QoQ % -314.29% -31.49% 305.17% -55.73% 131.34% 53.50% -
  Horiz. % 38.38% -17.91% -26.14% -6.45% -14.57% 46.50% 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 0.36 0.34 0.41 0.38 0.43 0.46 -11.93%
  QoQ % 5.56% 5.88% -17.07% 7.89% -11.63% -6.52% -
  Horiz. % 82.61% 78.26% 73.91% 89.13% 82.61% 93.48% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 24/11/09 28/08/09 -
Price 0.3800 0.3800 0.3700 0.3400 0.4200 0.4300 0.4900 -
P/RPS 0.57 0.56 0.56 0.49 0.58 0.60 0.66 -9.29%
  QoQ % 1.79% 0.00% 14.29% -15.52% -3.33% -9.09% -
  Horiz. % 86.36% 84.85% 84.85% 74.24% 87.88% 90.91% 100.00%
P/EPS -27.53 60.60 46.37 142.15 84.06 -21.89 -10.91 85.04%
  QoQ % -145.43% 30.69% -67.38% 69.11% 484.01% -100.64% -
  Horiz. % 252.34% -555.45% -425.02% -1,302.93% -770.49% 200.64% 100.00%
EY -3.63 1.65 2.16 0.70 1.19 -4.57 -9.17 -46.00%
  QoQ % -320.00% -23.61% 208.57% -41.18% 126.04% 50.16% -
  Horiz. % 39.59% -17.99% -23.56% -7.63% -12.98% 49.84% 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 0.35 0.37 0.34 0.42 0.39 0.45 -12.20%
  QoQ % 5.71% -5.41% 8.82% -19.05% 7.69% -13.33% -
  Horiz. % 82.22% 77.78% 82.22% 75.56% 93.33% 86.67% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers