Highlights

[EDEN] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -50.14%    YoY -     151.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 90,020 121,852 195,816 199,200 210,264 244,982 229,732 -14.44%
  YoY % -26.12% -37.77% -1.70% -5.26% -14.17% 6.64% -
  Horiz. % 39.18% 53.04% 85.24% 86.71% 91.53% 106.64% 100.00%
PBT 2,318 2,332 -1,930 4,266 4,136 4,640 2,246 0.53%
  YoY % -0.60% 220.83% -145.24% 3.14% -10.86% 106.59% -
  Horiz. % 103.21% 103.83% -85.93% 189.94% 184.15% 206.59% 100.00%
Tax -3,814 -622 -2,042 -3,432 -5,698 -5,096 -3,508 1.40%
  YoY % -513.18% 69.54% 40.50% 39.77% -11.81% -45.27% -
  Horiz. % 108.72% 17.73% 58.21% 97.83% 162.43% 145.27% 100.00%
NP -1,496 1,710 -3,972 834 -1,562 -456 -1,262 2.87%
  YoY % -187.49% 143.05% -576.26% 153.39% -242.54% 63.87% -
  Horiz. % 118.54% -135.50% 314.74% -66.09% 123.77% 36.13% 100.00%
NP to SH -1,504 1,450 -4,048 734 -1,428 210 -1,402 1.18%
  YoY % -203.72% 135.82% -651.50% 151.40% -780.00% 114.98% -
  Horiz. % 107.28% -103.42% 288.73% -52.35% 101.85% -14.98% 100.00%
Tax Rate 164.54 % 26.67 % - % 80.45 % 137.77 % 109.83 % 156.19 % 0.87%
  YoY % 516.95% 0.00% 0.00% -41.61% 25.44% -29.68% -
  Horiz. % 105.35% 17.08% 0.00% 51.51% 88.21% 70.32% 100.00%
Total Cost 91,516 120,142 199,788 198,366 211,826 245,438 230,994 -14.29%
  YoY % -23.83% -39.87% 0.72% -6.35% -13.69% 6.25% -
  Horiz. % 39.62% 52.01% 86.49% 85.87% 91.70% 106.25% 100.00%
Net Worth 295,793 286,453 323,839 313,636 335,673 394,134 263,301 1.96%
  YoY % 3.26% -11.54% 3.25% -6.56% -14.83% 49.69% -
  Horiz. % 112.34% 108.79% 122.99% 119.12% 127.49% 149.69% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 295,793 286,453 323,839 313,636 335,673 394,134 263,301 1.96%
  YoY % 3.26% -11.54% 3.25% -6.56% -14.83% 49.69% -
  Horiz. % 112.34% 108.79% 122.99% 119.12% 127.49% 149.69% 100.00%
NOSH 311,362 311,362 311,384 313,636 310,434 350,000 304,782 0.36%
  YoY % 0.00% -0.01% -0.72% 1.03% -11.30% 14.84% -
  Horiz. % 102.16% 102.16% 102.17% 102.90% 101.85% 114.84% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -1.66 % 1.40 % -2.03 % 0.42 % -0.74 % -0.19 % -0.55 % 20.19%
  YoY % -218.57% 168.97% -583.33% 156.76% -289.47% 65.45% -
  Horiz. % 301.82% -254.55% 369.09% -76.36% 134.55% 34.55% 100.00%
ROE -0.51 % 0.51 % -1.25 % 0.23 % -0.43 % 0.05 % -0.53 % -0.64%
  YoY % -200.00% 140.80% -643.48% 153.49% -960.00% 109.43% -
  Horiz. % 96.23% -96.23% 235.85% -43.40% 81.13% -9.43% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 28.91 39.14 62.89 63.51 67.73 69.99 75.38 -14.75%
  YoY % -26.14% -37.76% -0.98% -6.23% -3.23% -7.15% -
  Horiz. % 38.35% 51.92% 83.43% 84.25% 89.85% 92.85% 100.00%
EPS -0.48 0.46 -1.30 0.24 -0.46 0.06 -0.46 0.71%
  YoY % -204.35% 135.38% -641.67% 152.17% -866.67% 113.04% -
  Horiz. % 104.35% -100.00% 282.61% -52.17% 100.00% -13.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9500 0.9200 1.0400 1.0000 1.0813 1.1261 0.8639 1.59%
  YoY % 3.26% -11.54% 4.00% -7.52% -3.98% 30.35% -
  Horiz. % 109.97% 106.49% 120.38% 115.75% 125.16% 130.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 22.32 30.21 48.55 49.38 52.13 60.74 56.95 -14.44%
  YoY % -26.12% -37.78% -1.68% -5.28% -14.18% 6.65% -
  Horiz. % 39.19% 53.05% 85.25% 86.71% 91.54% 106.65% 100.00%
EPS -0.37 0.36 -1.00 0.18 -0.35 0.05 -0.35 0.93%
  YoY % -202.78% 136.00% -655.56% 151.43% -800.00% 114.29% -
  Horiz. % 105.71% -102.86% 285.71% -51.43% 100.00% -14.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7333 0.7102 0.8029 0.7776 0.8322 0.9771 0.6528 1.96%
  YoY % 3.25% -11.55% 3.25% -6.56% -14.83% 49.68% -
  Horiz. % 112.33% 108.79% 122.99% 119.12% 127.48% 149.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.3150 0.3200 0.3200 0.3400 0.5000 0.4100 1.2800 -
P/RPS 1.09 0.82 0.51 0.54 0.74 0.59 1.70 -7.13%
  YoY % 32.93% 60.78% -5.56% -27.03% 25.42% -65.29% -
  Horiz. % 64.12% 48.24% 30.00% 31.76% 43.53% 34.71% 100.00%
P/EPS -65.21 68.71 -24.62 145.28 -108.70 683.33 -278.26 -21.46%
  YoY % -194.91% 379.08% -116.95% 233.65% -115.91% 345.57% -
  Horiz. % 23.43% -24.69% 8.85% -52.21% 39.06% -245.57% 100.00%
EY -1.53 1.46 -4.06 0.69 -0.92 0.15 -0.36 27.24%
  YoY % -204.79% 135.96% -688.41% 175.00% -713.33% 141.67% -
  Horiz. % 425.00% -405.56% 1,127.78% -191.67% 255.56% -41.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.35 0.31 0.34 0.46 0.36 1.48 -22.11%
  YoY % -5.71% 12.90% -8.82% -26.09% 27.78% -75.68% -
  Horiz. % 22.30% 23.65% 20.95% 22.97% 31.08% 24.32% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 27/08/07 -
Price 0.2850 0.2900 0.3100 0.3700 0.4900 0.4200 0.9800 -
P/RPS 0.99 0.74 0.49 0.58 0.72 0.60 1.30 -4.43%
  YoY % 33.78% 51.02% -15.52% -19.44% 20.00% -53.85% -
  Horiz. % 76.15% 56.92% 37.69% 44.62% 55.38% 46.15% 100.00%
P/EPS -59.00 62.27 -23.85 158.10 -106.52 700.00 -213.04 -19.25%
  YoY % -194.75% 361.09% -115.09% 248.42% -115.22% 428.58% -
  Horiz. % 27.69% -29.23% 11.20% -74.21% 50.00% -328.58% 100.00%
EY -1.69 1.61 -4.19 0.63 -0.94 0.14 -0.47 23.75%
  YoY % -204.97% 138.42% -765.08% 167.02% -771.43% 129.79% -
  Horiz. % 359.57% -342.55% 891.49% -134.04% 200.00% -29.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.32 0.30 0.37 0.45 0.37 1.13 -19.81%
  YoY % -6.25% 6.67% -18.92% -17.78% 21.62% -67.26% -
  Horiz. % 26.55% 28.32% 26.55% 32.74% 39.82% 32.74% 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
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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