Highlights

[EDEN] YoY Cumulative 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 -     -0.27%    YoY -     151.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 45,010 60,926 97,908 99,600 105,132 122,491 114,866 -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 1,159 1,166 -965 2,133 2,068 2,320 1,123 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 -1,907 -311 -1,021 -1,716 -2,849 -2,548 -1,754 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 -748 855 -1,986 417 -781 -228 -631 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 -752 725 -2,024 367 -714 105 -701 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 45,758 60,071 99,894 99,183 105,913 122,719 115,497 -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 -0.25 % 0.25 % -0.63 % 0.12 % -0.21 % 0.03 % -0.27 % -1.27%
  YoY % -200.00% 139.68% -625.00% 157.14% -800.00% 111.11% -
  Horiz. % 92.59% -92.59% 233.33% -44.44% 77.78% -11.11% 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 14.46 19.57 31.44 31.76 33.87 35.00 37.69 -14.74%
  YoY % -26.11% -37.75% -1.01% -6.23% -3.23% -7.14% -
  Horiz. % 38.37% 51.92% 83.42% 84.27% 89.86% 92.86% 100.00%
EPS -0.24 0.23 -0.65 0.12 -0.23 0.03 -0.23 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 - 395,028
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.39 15.42 24.79 25.21 26.61 31.01 29.08 -14.45%
  YoY % -26.13% -37.80% -1.67% -5.26% -14.19% 6.64% -
  Horiz. % 39.17% 53.03% 85.25% 86.69% 91.51% 106.64% 100.00%
EPS -0.19 0.18 -0.51 0.09 -0.18 0.03 -0.18 0.90%
  YoY % -205.56% 135.29% -666.67% 150.00% -700.00% 116.67% -
  Horiz. % 105.56% -100.00% 283.33% -50.00% 100.00% -16.67% 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 0.7488 0.7251 0.8198 0.7940 0.8497 0.9977 0.6665 1.96%
  YoY % 3.27% -11.55% 3.25% -6.56% -14.83% 49.69% -
  Horiz. % 112.35% 108.79% 123.00% 119.13% 127.49% 149.69% 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 2.18 1.64 1.02 1.07 1.48 1.17 3.40 -7.13%
  YoY % 32.93% 60.78% -4.67% -27.70% 26.50% -65.59% -
  Horiz. % 64.12% 48.24% 30.00% 31.47% 43.53% 34.41% 100.00%
P/EPS -130.42 137.43 -49.23 290.56 -217.39 1,366.67 -556.52 -21.46%
  YoY % -194.90% 379.16% -116.94% 233.66% -115.91% 345.57% -
  Horiz. % 23.43% -24.69% 8.85% -52.21% 39.06% -245.57% 100.00%
EY -0.77 0.73 -2.03 0.34 -0.46 0.07 -0.18 27.38%
  YoY % -205.48% 135.96% -697.06% 173.91% -757.14% 138.89% -
  Horiz. % 427.78% -405.56% 1,127.78% -188.89% 255.56% -38.89% 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 1.97 1.48 0.99 1.17 1.45 1.20 2.60 -4.52%
  YoY % 33.11% 49.49% -15.38% -19.31% 20.83% -53.85% -
  Horiz. % 75.77% 56.92% 38.08% 45.00% 55.77% 46.15% 100.00%
P/EPS -118.00 124.54 -47.69 316.20 -213.04 1,400.00 -426.09 -19.25%
  YoY % -194.75% 361.14% -115.08% 248.42% -115.22% 428.57% -
  Horiz. % 27.69% -29.23% 11.19% -74.21% 50.00% -328.57% 100.00%
EY -0.85 0.80 -2.10 0.32 -0.47 0.07 -0.23 24.32%
  YoY % -206.25% 138.10% -756.25% 168.09% -771.43% 130.43% -
  Horiz. % 369.57% -347.83% 913.04% -139.13% 204.35% -30.43% 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.
 


 

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