Highlights

[EDEN] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     31.47%    YoY -     90.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 143,020 179,906 205,024 222,801 251,065 238,814 232,202 -7.75%
  YoY % -20.50% -12.25% -7.98% -11.26% 5.13% 2.85% -
  Horiz. % 61.59% 77.48% 88.30% 95.95% 108.12% 102.85% 100.00%
PBT -977 -2,588 3,088 4,116 -6,381 4,609 121,730 -
  YoY % 62.24% -183.81% -24.98% 164.50% -238.44% -96.21% -
  Horiz. % -0.80% -2.13% 2.54% 3.38% -5.24% 3.79% 100.00%
Tax -624 -2,000 -3,382 -5,102 -4,596 -4,101 -9,940 -36.93%
  YoY % 68.80% 40.88% 33.71% -11.02% -12.06% 58.74% -
  Horiz. % 6.28% 20.12% 34.03% 51.33% 46.24% 41.26% 100.00%
NP -1,601 -4,588 -294 -986 -10,977 508 111,790 -
  YoY % 65.10% -1,457.02% 70.14% 91.01% -2,260.89% -99.55% -
  Horiz. % -1.43% -4.10% -0.26% -0.88% -9.82% 0.45% 100.00%
NP to SH -1,730 -4,602 -445 -978 -10,238 332 111,661 -
  YoY % 62.40% -933.53% 54.50% 90.44% -3,183.94% -99.70% -
  Horiz. % -1.55% -4.12% -0.40% -0.88% -9.17% 0.30% 100.00%
Tax Rate - % - % 109.54 % 123.97 % - % 88.98 % 8.17 % -
  YoY % 0.00% 0.00% -11.64% 0.00% 0.00% 989.11% -
  Horiz. % 0.00% 0.00% 1,340.76% 1,517.38% 0.00% 1,089.11% 100.00%
Total Cost 144,621 184,494 205,318 223,787 262,042 238,306 120,412 3.10%
  YoY % -21.61% -10.14% -8.25% -14.60% 9.96% 97.91% -
  Horiz. % 120.11% 153.22% 170.51% 185.85% 217.62% 197.91% 100.00%
Net Worth 283,339 320,320 343,635 338,808 342,321 269,884 273,837 0.57%
  YoY % -11.55% -6.78% 1.42% -1.03% 26.84% -1.44% -
  Horiz. % 103.47% 116.97% 125.49% 123.73% 125.01% 98.56% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 283,339 320,320 343,635 338,808 342,321 269,884 273,837 0.57%
  YoY % -11.55% -6.78% 1.42% -1.03% 26.84% -1.44% -
  Horiz. % 103.47% 116.97% 125.49% 123.73% 125.01% 98.56% 100.00%
NOSH 311,362 310,990 318,181 310,833 310,890 311,250 300,919 0.57%
  YoY % 0.12% -2.26% 2.36% -0.02% -0.12% 3.43% -
  Horiz. % 103.47% 103.35% 105.74% 103.29% 103.31% 103.43% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.12 % -2.55 % -0.14 % -0.44 % -4.37 % 0.21 % 48.14 % -
  YoY % 56.08% -1,721.43% 68.18% 89.93% -2,180.95% -99.56% -
  Horiz. % -2.33% -5.30% -0.29% -0.91% -9.08% 0.44% 100.00%
ROE -0.61 % -1.44 % -0.13 % -0.29 % -2.99 % 0.12 % 40.78 % -
  YoY % 57.64% -1,007.69% 55.17% 90.30% -2,591.67% -99.71% -
  Horiz. % -1.50% -3.53% -0.32% -0.71% -7.33% 0.29% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 45.93 57.85 64.44 71.68 80.76 76.73 77.16 -8.28%
  YoY % -20.61% -10.23% -10.10% -11.24% 5.25% -0.56% -
  Horiz. % 59.53% 74.97% 83.51% 92.90% 104.67% 99.44% 100.00%
EPS -0.56 -1.48 -0.15 -0.32 -3.29 0.11 37.11 -
  YoY % 62.16% -886.67% 53.12% 90.27% -3,090.91% -99.70% -
  Horiz. % -1.51% -3.99% -0.40% -0.86% -8.87% 0.30% 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 0.9100 1.0300 1.0800 1.0900 1.1011 0.8671 0.9100 -
  YoY % -11.65% -4.63% -0.92% -1.01% 26.99% -4.71% -
  Horiz. % 100.00% 113.19% 118.68% 119.78% 121.00% 95.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.21 45.54 51.90 56.40 63.56 60.46 58.78 -7.75%
  YoY % -20.49% -12.25% -7.98% -11.26% 5.13% 2.86% -
  Horiz. % 61.60% 77.48% 88.30% 95.95% 108.13% 102.86% 100.00%
EPS -0.44 -1.17 -0.11 -0.25 -2.59 0.08 28.27 -
  YoY % 62.39% -963.64% 56.00% 90.35% -3,337.50% -99.72% -
  Horiz. % -1.56% -4.14% -0.39% -0.88% -9.16% 0.28% 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 0.7173 0.8109 0.8699 0.8577 0.8666 0.6832 0.6932 0.57%
  YoY % -11.54% -6.78% 1.42% -1.03% 26.84% -1.44% -
  Horiz. % 103.48% 116.98% 125.49% 123.73% 125.01% 98.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.2800 0.2500 0.3900 0.4700 0.3700 0.8900 0.5200 -
P/RPS 0.61 0.43 0.61 0.66 0.46 1.16 0.67 -1.55%
  YoY % 41.86% -29.51% -7.58% 43.48% -60.34% 73.13% -
  Horiz. % 91.04% 64.18% 91.04% 98.51% 68.66% 173.13% 100.00%
P/EPS -50.37 -16.89 -278.65 -149.28 -11.23 834.38 1.40 -
  YoY % -198.22% 93.94% -86.66% -1,229.30% -101.35% 59,498.57% -
  Horiz. % -3,597.86% -1,206.43% -19,903.57% -10,662.86% -802.14% 59,598.57% 100.00%
EY -1.99 -5.92 -0.36 -0.67 -8.90 0.12 71.36 -
  YoY % 66.39% -1,544.44% 46.27% 92.47% -7,516.67% -99.83% -
  Horiz. % -2.79% -8.30% -0.50% -0.94% -12.47% 0.17% 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 0.31 0.24 0.36 0.43 0.34 1.03 0.57 -9.64%
  YoY % 29.17% -33.33% -16.28% 26.47% -66.99% 80.70% -
  Horiz. % 54.39% 42.11% 63.16% 75.44% 59.65% 180.70% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 29/11/10 24/11/09 28/11/08 29/11/07 22/12/06 -
Price 0.2700 0.2900 0.3800 0.4300 0.3100 0.8800 0.6500 -
P/RPS 0.59 0.50 0.59 0.60 0.38 1.15 0.84 -5.71%
  YoY % 18.00% -15.25% -1.67% 57.89% -66.96% 36.90% -
  Horiz. % 70.24% 59.52% 70.24% 71.43% 45.24% 136.90% 100.00%
P/EPS -48.58 -19.59 -271.50 -136.57 -9.41 825.00 1.75 -
  YoY % -147.98% 92.78% -98.80% -1,351.33% -101.14% 47,042.86% -
  Horiz. % -2,776.00% -1,119.43% -15,514.29% -7,804.00% -537.71% 47,142.86% 100.00%
EY -2.06 -5.10 -0.37 -0.73 -10.62 0.12 57.09 -
  YoY % 59.61% -1,278.38% 49.32% 93.13% -8,950.00% -99.79% -
  Horiz. % -3.61% -8.93% -0.65% -1.28% -18.60% 0.21% 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 0.28 0.35 0.39 0.28 1.01 0.71 -13.36%
  YoY % 7.14% -20.00% -10.26% 39.29% -72.28% 42.25% -
  Horiz. % 42.25% 39.44% 49.30% 54.93% 39.44% 142.25% 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