Highlights

[EDEN] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -160.67%    YoY -     54.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 90,262 143,020 179,906 205,024 222,801 251,065 238,814 -14.96%
  YoY % -36.89% -20.50% -12.25% -7.98% -11.26% 5.13% -
  Horiz. % 37.80% 59.89% 75.33% 85.85% 93.29% 105.13% 100.00%
PBT 389 -977 -2,588 3,088 4,116 -6,381 4,609 -33.74%
  YoY % 139.84% 62.24% -183.81% -24.98% 164.50% -238.44% -
  Horiz. % 8.45% -21.20% -56.15% 66.99% 89.30% -138.44% 100.00%
Tax -9,334 -624 -2,000 -3,382 -5,102 -4,596 -4,101 14.68%
  YoY % -1,395.94% 68.80% 40.88% 33.71% -11.02% -12.06% -
  Horiz. % 227.60% 15.21% 48.76% 82.48% 124.41% 112.06% 100.00%
NP -8,945 -1,601 -4,588 -294 -986 -10,977 508 -
  YoY % -458.62% 65.10% -1,457.02% 70.14% 91.01% -2,260.89% -
  Horiz. % -1,760.89% -315.22% -903.15% -58.01% -194.23% -2,160.89% 100.00%
NP to SH -8,914 -1,730 -4,602 -445 -978 -10,238 332 -
  YoY % -415.10% 62.40% -933.53% 54.50% 90.44% -3,183.94% -
  Horiz. % -2,685.14% -521.28% -1,386.35% -134.14% -294.78% -3,083.94% 100.00%
Tax Rate 2,397.60 % - % - % 109.54 % 123.97 % - % 88.98 % 73.06%
  YoY % 0.00% 0.00% 0.00% -11.64% 0.00% 0.00% -
  Horiz. % 2,694.54% 0.00% 0.00% 123.11% 139.32% 0.00% 100.00%
Total Cost 99,207 144,621 184,494 205,318 223,787 262,042 238,306 -13.58%
  YoY % -31.40% -21.61% -10.14% -8.25% -14.60% 9.96% -
  Horiz. % 41.63% 60.69% 77.42% 86.16% 93.91% 109.96% 100.00%
Net Worth 289,566 283,339 320,320 343,635 338,808 342,321 269,884 1.18%
  YoY % 2.20% -11.55% -6.78% 1.42% -1.03% 26.84% -
  Horiz. % 107.29% 104.99% 118.69% 127.33% 125.54% 126.84% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 289,566 283,339 320,320 343,635 338,808 342,321 269,884 1.18%
  YoY % 2.20% -11.55% -6.78% 1.42% -1.03% 26.84% -
  Horiz. % 107.29% 104.99% 118.69% 127.33% 125.54% 126.84% 100.00%
NOSH 311,362 311,362 310,990 318,181 310,833 310,890 311,250 0.01%
  YoY % 0.00% 0.12% -2.26% 2.36% -0.02% -0.12% -
  Horiz. % 100.04% 100.04% 99.92% 102.23% 99.87% 99.88% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -9.91 % -1.12 % -2.55 % -0.14 % -0.44 % -4.37 % 0.21 % -
  YoY % -784.82% 56.08% -1,721.43% 68.18% 89.93% -2,180.95% -
  Horiz. % -4,719.05% -533.33% -1,214.29% -66.67% -209.52% -2,080.95% 100.00%
ROE -3.08 % -0.61 % -1.44 % -0.13 % -0.29 % -2.99 % 0.12 % -
  YoY % -404.92% 57.64% -1,007.69% 55.17% 90.30% -2,591.67% -
  Horiz. % -2,566.67% -508.33% -1,200.00% -108.33% -241.67% -2,491.67% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 28.99 45.93 57.85 64.44 71.68 80.76 76.73 -14.96%
  YoY % -36.88% -20.61% -10.23% -10.10% -11.24% 5.25% -
  Horiz. % 37.78% 59.86% 75.39% 83.98% 93.42% 105.25% 100.00%
EPS -2.87 -0.56 -1.48 -0.15 -0.32 -3.29 0.11 -
  YoY % -412.50% 62.16% -886.67% 53.12% 90.27% -3,090.91% -
  Horiz. % -2,609.09% -509.09% -1,345.45% -136.36% -290.91% -2,990.91% 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 0.9300 0.9100 1.0300 1.0800 1.0900 1.1011 0.8671 1.17%
  YoY % 2.20% -11.65% -4.63% -0.92% -1.01% 26.99% -
  Horiz. % 107.25% 104.95% 118.79% 124.55% 125.71% 126.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 22.85 36.21 45.54 51.90 56.40 63.56 60.46 -14.96%
  YoY % -36.90% -20.49% -12.25% -7.98% -11.26% 5.13% -
  Horiz. % 37.79% 59.89% 75.32% 85.84% 93.28% 105.13% 100.00%
EPS -2.26 -0.44 -1.17 -0.11 -0.25 -2.59 0.08 -
  YoY % -413.64% 62.39% -963.64% 56.00% 90.35% -3,337.50% -
  Horiz. % -2,825.00% -550.00% -1,462.50% -137.50% -312.50% -3,237.50% 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 0.7330 0.7173 0.8109 0.8699 0.8577 0.8666 0.6832 1.18%
  YoY % 2.19% -11.54% -6.78% 1.42% -1.03% 26.84% -
  Horiz. % 107.29% 104.99% 118.69% 127.33% 125.54% 126.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.3350 0.2800 0.2500 0.3900 0.4700 0.3700 0.8900 -
P/RPS 1.16 0.61 0.43 0.61 0.66 0.46 1.16 -
  YoY % 90.16% 41.86% -29.51% -7.58% 43.48% -60.34% -
  Horiz. % 100.00% 52.59% 37.07% 52.59% 56.90% 39.66% 100.00%
P/EPS -11.70 -50.37 -16.89 -278.65 -149.28 -11.23 834.38 -
  YoY % 76.77% -198.22% 93.94% -86.66% -1,229.30% -101.35% -
  Horiz. % -1.40% -6.04% -2.02% -33.40% -17.89% -1.35% 100.00%
EY -8.55 -1.99 -5.92 -0.36 -0.67 -8.90 0.12 -
  YoY % -329.65% 66.39% -1,544.44% 46.27% 92.47% -7,516.67% -
  Horiz. % -7,125.00% -1,658.33% -4,933.33% -300.00% -558.33% -7,416.67% 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 0.36 0.31 0.24 0.36 0.43 0.34 1.03 -16.06%
  YoY % 16.13% 29.17% -33.33% -16.28% 26.47% -66.99% -
  Horiz. % 34.95% 30.10% 23.30% 34.95% 41.75% 33.01% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 29/11/10 24/11/09 28/11/08 29/11/07 -
Price 0.3400 0.2700 0.2900 0.3800 0.4300 0.3100 0.8800 -
P/RPS 1.17 0.59 0.50 0.59 0.60 0.38 1.15 0.29%
  YoY % 98.31% 18.00% -15.25% -1.67% 57.89% -66.96% -
  Horiz. % 101.74% 51.30% 43.48% 51.30% 52.17% 33.04% 100.00%
P/EPS -11.88 -48.58 -19.59 -271.50 -136.57 -9.41 825.00 -
  YoY % 75.55% -147.98% 92.78% -98.80% -1,351.33% -101.14% -
  Horiz. % -1.44% -5.89% -2.37% -32.91% -16.55% -1.14% 100.00%
EY -8.42 -2.06 -5.10 -0.37 -0.73 -10.62 0.12 -
  YoY % -308.74% 59.61% -1,278.38% 49.32% 93.13% -8,950.00% -
  Horiz. % -7,016.67% -1,716.67% -4,250.00% -308.33% -608.33% -8,850.00% 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 0.37 0.30 0.28 0.35 0.39 0.28 1.01 -15.40%
  YoY % 23.33% 7.14% -20.00% -10.26% 39.29% -72.28% -
  Horiz. % 36.63% 29.70% 27.72% 34.65% 38.61% 27.72% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers