Highlights

[EDEN] YoY Annualized Quarter Result on 2009-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     261.04%    YoY -     111.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 91,701 173,282 211,381 227,407 246,574 244,338 237,405 -14.65%
  YoY % -47.08% -18.02% -7.05% -7.77% 0.92% 2.92% -
  Horiz. % 38.63% 72.99% 89.04% 95.79% 103.86% 102.92% 100.00%
PBT 12,951 19,359 -8,675 4,296 -1,726 5,014 89,540 -27.53%
  YoY % -33.10% 323.16% -301.93% 348.90% -134.42% -94.40% -
  Horiz. % 14.46% 21.62% -9.69% 4.80% -1.93% 5.60% 100.00%
Tax -2,234 -8,656 4,627 -2,684 -12,488 -4,735 -4,592 -11.31%
  YoY % 74.19% -287.08% 272.39% 78.51% -163.74% -3.11% -
  Horiz. % 48.65% 188.50% -100.76% 58.45% 271.95% 103.11% 100.00%
NP 10,717 10,703 -4,048 1,612 -14,214 279 84,948 -29.16%
  YoY % 0.13% 364.40% -351.12% 111.34% -5,194.62% -99.67% -
  Horiz. % 12.62% 12.60% -4.77% 1.90% -16.73% 0.33% 100.00%
NP to SH 10,655 11,067 -3,150 1,576 -13,539 445 85,056 -29.24%
  YoY % -3.72% 451.33% -299.87% 111.64% -3,142.47% -99.48% -
  Horiz. % 12.53% 13.01% -3.70% 1.85% -15.92% 0.52% 100.00%
Tax Rate 17.25 % 44.71 % - % 62.48 % - % 94.44 % 5.13 % 22.38%
  YoY % -61.42% 0.00% 0.00% 0.00% 0.00% 1,740.94% -
  Horiz. % 336.26% 871.54% 0.00% 1,217.93% 0.00% 1,840.94% 100.00%
Total Cost 80,984 162,579 215,429 225,795 260,788 244,059 152,457 -10.00%
  YoY % -50.19% -24.53% -4.59% -13.42% 6.85% 60.08% -
  Horiz. % 53.12% 106.64% 141.30% 148.10% 171.06% 160.08% 100.00%
Net Worth 295,793 283,285 253,660 328,745 336,140 343,466 260,802 2.12%
  YoY % 4.42% 11.68% -22.84% -2.20% -2.13% 31.70% -
  Horiz. % 113.42% 108.62% 97.26% 126.05% 128.89% 131.70% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 295,793 283,285 253,660 328,745 336,140 343,466 260,802 2.12%
  YoY % 4.42% 11.68% -22.84% -2.20% -2.13% 31.70% -
  Horiz. % 113.42% 108.62% 97.26% 126.05% 128.89% 131.70% 100.00%
NOSH 311,362 311,303 310,363 313,090 311,241 306,666 301,088 0.56%
  YoY % 0.02% 0.30% -0.87% 0.59% 1.49% 1.85% -
  Horiz. % 103.41% 103.39% 103.08% 103.99% 103.37% 101.85% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.69 % 6.18 % -1.92 % 0.71 % -5.76 % 0.11 % 35.78 % -17.00%
  YoY % 89.16% 421.88% -370.42% 112.33% -5,336.36% -99.69% -
  Horiz. % 32.67% 17.27% -5.37% 1.98% -16.10% 0.31% 100.00%
ROE 3.60 % 3.91 % -1.24 % 0.48 % -4.03 % 0.13 % 32.61 % -30.72%
  YoY % -7.93% 415.32% -358.33% 111.91% -3,200.00% -99.60% -
  Horiz. % 11.04% 11.99% -3.80% 1.47% -12.36% 0.40% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.45 55.66 68.11 72.63 79.22 79.68 78.85 -15.13%
  YoY % -47.09% -18.28% -6.22% -8.32% -0.58% 1.05% -
  Horiz. % 37.35% 70.59% 86.38% 92.11% 100.47% 101.05% 100.00%
EPS 3.42 3.55 -1.37 0.51 -4.35 0.15 28.25 -29.64%
  YoY % -3.66% 359.12% -368.63% 111.72% -3,000.00% -99.47% -
  Horiz. % 12.11% 12.57% -4.85% 1.81% -15.40% 0.53% 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 0.9100 0.8173 1.0500 1.0800 1.1200 0.8662 1.55%
  YoY % 4.40% 11.34% -22.16% -2.78% -3.57% 29.30% -
  Horiz. % 109.67% 105.06% 94.35% 121.22% 124.68% 129.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.73 42.96 52.40 56.38 61.13 60.58 58.86 -14.65%
  YoY % -47.09% -18.02% -7.06% -7.77% 0.91% 2.92% -
  Horiz. % 38.62% 72.99% 89.02% 95.79% 103.86% 102.92% 100.00%
EPS 2.64 2.74 -0.78 0.39 -3.36 0.11 21.09 -29.25%
  YoY % -3.65% 451.28% -300.00% 111.61% -3,154.55% -99.48% -
  Horiz. % 12.52% 12.99% -3.70% 1.85% -15.93% 0.52% 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 0.7023 0.6289 0.8150 0.8333 0.8515 0.6466 2.12%
  YoY % 4.41% 11.67% -22.83% -2.20% -2.14% 31.69% -
  Horiz. % 113.41% 108.61% 97.26% 126.04% 128.87% 131.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.2800 0.3100 0.4000 0.3800 0.3300 0.9200 0.6700 -
P/RPS 0.95 0.56 0.59 0.52 0.42 1.15 0.85 1.87%
  YoY % 69.64% -5.08% 13.46% 23.81% -63.48% 35.29% -
  Horiz. % 111.76% 65.88% 69.41% 61.18% 49.41% 135.29% 100.00%
P/EPS 8.18 8.72 -39.41 75.49 -7.59 634.01 2.37 22.91%
  YoY % -6.19% 122.13% -152.21% 1,094.60% -101.20% 26,651.48% -
  Horiz. % 345.15% 367.93% -1,662.87% 3,185.23% -320.25% 26,751.48% 100.00%
EY 12.22 11.47 -2.54 1.32 -13.18 0.16 42.16 -18.63%
  YoY % 6.54% 551.57% -292.42% 110.02% -8,337.50% -99.62% -
  Horiz. % 28.98% 27.21% -6.02% 3.13% -31.26% 0.38% 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 0.29 0.34 0.49 0.36 0.31 0.82 0.77 -15.01%
  YoY % -14.71% -30.61% 36.11% 16.13% -62.20% 6.49% -
  Horiz. % 37.66% 44.16% 63.64% 46.75% 40.26% 106.49% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 01/03/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.2600 0.3600 0.3800 0.4200 0.3300 0.7100 0.7600 -
P/RPS 0.88 0.65 0.56 0.58 0.42 0.89 0.96 -1.44%
  YoY % 35.38% 16.07% -3.45% 38.10% -52.81% -7.29% -
  Horiz. % 91.67% 67.71% 58.33% 60.42% 43.75% 92.71% 100.00%
P/EPS 7.60 10.13 -37.44 83.44 -7.59 489.29 2.69 18.88%
  YoY % -24.98% 127.06% -144.87% 1,199.34% -101.55% 18,089.22% -
  Horiz. % 282.53% 376.58% -1,391.82% 3,101.86% -282.16% 18,189.22% 100.00%
EY 13.16 9.88 -2.67 1.20 -13.18 0.20 37.17 -15.88%
  YoY % 33.20% 470.04% -322.50% 109.10% -6,690.00% -99.46% -
  Horiz. % 35.40% 26.58% -7.18% 3.23% -35.46% 0.54% 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 0.27 0.40 0.46 0.40 0.31 0.63 0.88 -17.86%
  YoY % -32.50% -13.04% 15.00% 29.03% -50.79% -28.41% -
  Horiz. % 30.68% 45.45% 52.27% 45.45% 35.23% 71.59% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
8. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
Partners & Brokers