Highlights

[EDEN] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -13.70%    YoY -     -933.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 72,480 90,262 143,020 179,906 205,024 222,801 251,065 -18.70%
  YoY % -19.70% -36.89% -20.50% -12.25% -7.98% -11.26% -
  Horiz. % 28.87% 35.95% 56.97% 71.66% 81.66% 88.74% 100.00%
PBT -9,700 389 -977 -2,588 3,088 4,116 -6,381 7.23%
  YoY % -2,591.44% 139.84% 62.24% -183.81% -24.98% 164.50% -
  Horiz. % 152.01% -6.10% 15.32% 40.56% -48.39% -64.50% 100.00%
Tax -1,044 -9,334 -624 -2,000 -3,382 -5,102 -4,596 -21.88%
  YoY % 88.82% -1,395.94% 68.80% 40.88% 33.71% -11.02% -
  Horiz. % 22.72% 203.10% 13.58% 43.52% 73.60% 111.02% 100.00%
NP -10,744 -8,945 -1,601 -4,588 -294 -986 -10,977 -0.36%
  YoY % -20.11% -458.62% 65.10% -1,457.02% 70.14% 91.01% -
  Horiz. % 97.87% 81.49% 14.59% 41.80% 2.68% 8.99% 100.00%
NP to SH -10,817 -8,914 -1,730 -4,602 -445 -978 -10,238 0.92%
  YoY % -21.34% -415.10% 62.40% -933.53% 54.50% 90.44% -
  Horiz. % 105.65% 87.07% 16.90% 44.95% 4.35% 9.56% 100.00%
Tax Rate - % 2,397.60 % - % - % 109.54 % 123.97 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -11.64% 0.00% -
  Horiz. % 0.00% 1,934.02% 0.00% 0.00% 88.36% 100.00% -
Total Cost 83,224 99,207 144,621 184,494 205,318 223,787 262,042 -17.39%
  YoY % -16.11% -31.40% -21.61% -10.14% -8.25% -14.60% -
  Horiz. % 31.76% 37.86% 55.19% 70.41% 78.35% 85.40% 100.00%
Net Worth 280,225 289,566 283,339 320,320 343,635 338,808 342,321 -3.28%
  YoY % -3.23% 2.20% -11.55% -6.78% 1.42% -1.03% -
  Horiz. % 81.86% 84.59% 82.77% 93.57% 100.38% 98.97% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 280,225 289,566 283,339 320,320 343,635 338,808 342,321 -3.28%
  YoY % -3.23% 2.20% -11.55% -6.78% 1.42% -1.03% -
  Horiz. % 81.86% 84.59% 82.77% 93.57% 100.38% 98.97% 100.00%
NOSH 311,362 311,362 311,362 310,990 318,181 310,833 310,890 0.03%
  YoY % 0.00% 0.00% 0.12% -2.26% 2.36% -0.02% -
  Horiz. % 100.15% 100.15% 100.15% 100.03% 102.35% 99.98% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -14.82 % -9.91 % -1.12 % -2.55 % -0.14 % -0.44 % -4.37 % 22.56%
  YoY % -49.55% -784.82% 56.08% -1,721.43% 68.18% 89.93% -
  Horiz. % 339.13% 226.77% 25.63% 58.35% 3.20% 10.07% 100.00%
ROE -3.86 % -3.08 % -0.61 % -1.44 % -0.13 % -0.29 % -2.99 % 4.35%
  YoY % -25.32% -404.92% 57.64% -1,007.69% 55.17% 90.30% -
  Horiz. % 129.10% 103.01% 20.40% 48.16% 4.35% 9.70% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 23.28 28.99 45.93 57.85 64.44 71.68 80.76 -18.72%
  YoY % -19.70% -36.88% -20.61% -10.23% -10.10% -11.24% -
  Horiz. % 28.83% 35.90% 56.87% 71.63% 79.79% 88.76% 100.00%
EPS -3.48 -2.87 -0.56 -1.48 -0.15 -0.32 -3.29 0.94%
  YoY % -21.25% -412.50% 62.16% -886.67% 53.12% 90.27% -
  Horiz. % 105.78% 87.23% 17.02% 44.98% 4.56% 9.73% 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 0.9000 0.9300 0.9100 1.0300 1.0800 1.0900 1.1011 -3.30%
  YoY % -3.23% 2.20% -11.65% -4.63% -0.92% -1.01% -
  Horiz. % 81.74% 84.46% 82.64% 93.54% 98.08% 98.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 421,511
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.20 21.41 33.93 42.68 48.64 52.86 59.56 -18.69%
  YoY % -19.66% -36.90% -20.50% -12.25% -7.98% -11.25% -
  Horiz. % 28.88% 35.95% 56.97% 71.66% 81.67% 88.75% 100.00%
EPS -2.57 -2.11 -0.41 -1.09 -0.11 -0.23 -2.43 0.94%
  YoY % -21.80% -414.63% 62.39% -890.91% 52.17% 90.53% -
  Horiz. % 105.76% 86.83% 16.87% 44.86% 4.53% 9.47% 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 0.6648 0.6870 0.6722 0.7599 0.8152 0.8038 0.8121 -3.28%
  YoY % -3.23% 2.20% -11.54% -6.78% 1.42% -1.02% -
  Horiz. % 81.86% 84.60% 82.77% 93.57% 100.38% 98.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.3100 0.3350 0.2800 0.2500 0.3900 0.4700 0.3700 -
P/RPS 1.33 1.16 0.61 0.43 0.61 0.66 0.46 19.35%
  YoY % 14.66% 90.16% 41.86% -29.51% -7.58% 43.48% -
  Horiz. % 289.13% 252.17% 132.61% 93.48% 132.61% 143.48% 100.00%
P/EPS -8.92 -11.70 -50.37 -16.89 -278.65 -149.28 -11.23 -3.76%
  YoY % 23.76% 76.77% -198.22% 93.94% -86.66% -1,229.30% -
  Horiz. % 79.43% 104.19% 448.53% 150.40% 2,481.30% 1,329.30% 100.00%
EY -11.21 -8.55 -1.99 -5.92 -0.36 -0.67 -8.90 3.92%
  YoY % -31.11% -329.65% 66.39% -1,544.44% 46.27% 92.47% -
  Horiz. % 125.96% 96.07% 22.36% 66.52% 4.04% 7.53% 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 0.34 0.36 0.31 0.24 0.36 0.43 0.34 -
  YoY % -5.56% 16.13% 29.17% -33.33% -16.28% 26.47% -
  Horiz. % 100.00% 105.88% 91.18% 70.59% 105.88% 126.47% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 30/11/12 30/11/11 29/11/10 24/11/09 28/11/08 -
Price 0.2850 0.3400 0.2700 0.2900 0.3800 0.4300 0.3100 -
P/RPS 1.22 1.17 0.59 0.50 0.59 0.60 0.38 21.45%
  YoY % 4.27% 98.31% 18.00% -15.25% -1.67% 57.89% -
  Horiz. % 321.05% 307.89% 155.26% 131.58% 155.26% 157.89% 100.00%
P/EPS -8.20 -11.88 -48.58 -19.59 -271.50 -136.57 -9.41 -2.27%
  YoY % 30.98% 75.55% -147.98% 92.78% -98.80% -1,351.33% -
  Horiz. % 87.14% 126.25% 516.26% 208.18% 2,885.23% 1,451.33% 100.00%
EY -12.19 -8.42 -2.06 -5.10 -0.37 -0.73 -10.62 2.32%
  YoY % -44.77% -308.74% 59.61% -1,278.38% 49.32% 93.13% -
  Horiz. % 114.78% 79.28% 19.40% 48.02% 3.48% 6.87% 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 0.32 0.37 0.30 0.28 0.35 0.39 0.28 2.25%
  YoY % -13.51% 23.33% 7.14% -20.00% -10.26% 39.29% -
  Horiz. % 114.29% 132.14% 107.14% 100.00% 125.00% 139.29% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS