Highlights

[EDEN] YoY Cumulative 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 -     -70.55%    YoY -     -933.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 54,360 67,697 107,265 134,930 153,768 167,101 188,299 -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 -7,275 292 -733 -1,941 2,316 3,087 -4,786 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 -783 -7,001 -468 -1,500 -2,537 -3,827 -3,447 -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 -8,058 -6,709 -1,201 -3,441 -221 -740 -8,233 -0.36%
  YoY % -20.11% -458.62% 65.10% -1,457.01% 70.14% 91.01% -
  Horiz. % 97.87% 81.49% 14.59% 41.80% 2.68% 8.99% 100.00%
NP to SH -8,113 -6,686 -1,298 -3,452 -334 -734 -7,679 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 62,418 74,406 108,466 138,371 153,989 167,841 196,532 -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 280,225 289,566 283,339 320,320 343,636 338,808 342,321 -3.28%
  YoY % -3.23% 2.20% -11.55% -6.78% 1.43% -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 280,225 289,566 283,339 320,320 343,636 338,808 342,321 -3.28%
  YoY % -3.23% 2.20% -11.55% -6.78% 1.43% -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 -2.90 % -2.31 % -0.46 % -1.08 % -0.10 % -0.22 % -2.24 % 4.40%
  YoY % -25.54% -402.17% 57.41% -980.00% 54.55% 90.18% -
  Horiz. % 129.46% 103.12% 20.54% 48.21% 4.46% 9.82% 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 17.46 21.74 34.45 43.39 48.33 53.76 60.57 -18.72%
  YoY % -19.69% -36.89% -20.60% -10.22% -10.10% -11.24% -
  Horiz. % 28.83% 35.89% 56.88% 71.64% 79.79% 88.76% 100.00%
EPS -2.61 -2.15 -0.42 -1.11 -0.11 -0.24 -2.47 0.92%
  YoY % -21.40% -411.90% 62.16% -909.09% 54.17% 90.28% -
  Horiz. % 105.67% 87.04% 17.00% 44.94% 4.45% 9.72% 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 12.90 16.06 25.45 32.01 36.48 39.64 44.67 -18.69%
  YoY % -19.68% -36.90% -20.49% -12.25% -7.97% -11.26% -
  Horiz. % 28.88% 35.95% 56.97% 71.66% 81.67% 88.74% 100.00%
EPS -1.92 -1.59 -0.31 -0.82 -0.08 -0.17 -1.82 0.90%
  YoY % -20.75% -412.90% 62.20% -925.00% 52.94% 90.66% -
  Horiz. % 105.49% 87.36% 17.03% 45.05% 4.40% 9.34% 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 1.78 1.54 0.81 0.58 0.81 0.87 0.61 19.53%
  YoY % 15.58% 90.12% 39.66% -28.40% -6.90% 42.62% -
  Horiz. % 291.80% 252.46% 132.79% 95.08% 132.79% 142.62% 100.00%
P/EPS -11.90 -15.60 -67.17 -22.52 -371.53 -199.03 -14.98 -3.76%
  YoY % 23.72% 76.78% -198.27% 93.94% -86.67% -1,228.64% -
  Horiz. % 79.44% 104.14% 448.40% 150.33% 2,480.17% 1,328.64% 100.00%
EY -8.41 -6.41 -1.49 -4.44 -0.27 -0.50 -6.68 3.91%
  YoY % -31.20% -330.20% 66.44% -1,544.44% 46.00% 92.51% -
  Horiz. % 125.90% 95.96% 22.31% 66.47% 4.04% 7.49% 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 1.63 1.56 0.78 0.67 0.79 0.80 0.51 21.36%
  YoY % 4.49% 100.00% 16.42% -15.19% -1.25% 56.86% -
  Horiz. % 319.61% 305.88% 152.94% 131.37% 154.90% 156.86% 100.00%
P/EPS -10.94 -15.83 -64.77 -26.13 -362.00 -182.10 -12.55 -2.26%
  YoY % 30.89% 75.56% -147.88% 92.78% -98.79% -1,351.00% -
  Horiz. % 87.17% 126.14% 516.10% 208.21% 2,884.46% 1,451.00% 100.00%
EY -9.14 -6.32 -1.54 -3.83 -0.28 -0.55 -7.97 2.31%
  YoY % -44.62% -310.39% 59.79% -1,267.86% 49.09% 93.10% -
  Horiz. % 114.68% 79.30% 19.32% 48.06% 3.51% 6.90% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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