Highlights

[EDEN] YoY 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 -     -99.46%    YoY -     100.11%
Quarter Report


View:


Show?  YoY % Horiz. %

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 22,094 38,291 42,993 43,715 55,404 61,256 59,037 -15.10%
  YoY % -42.30% -10.94% -1.65% -21.10% -9.55% 3.76% -
  Horiz. % 37.42% 64.86% 72.82% 74.05% 93.85% 103.76% 100.00%
PBT 969 742 -1,200 728 -553 346 191 31.05%
  YoY % 30.59% 161.83% -264.84% 231.65% -259.83% 81.15% -
  Horiz. % 507.33% 388.48% -628.27% 381.15% -289.53% 181.15% 100.00%
Tax -499 -124 -550 -655 -1,333 -1,164 -1,073 -11.97%
  YoY % -302.42% 77.45% 16.03% 50.86% -14.52% -8.48% -
  Horiz. % 46.51% 11.56% 51.26% 61.04% 124.23% 108.48% 100.00%
NP 470 618 -1,750 73 -1,886 -818 -882 -
  YoY % -23.95% 135.31% -2,497.26% 103.87% -130.56% 7.26% -
  Horiz. % -53.29% -70.07% 198.41% -8.28% 213.83% 92.74% 100.00%
NP to SH 388 568 -1,773 2 -1,862 -764 -984 -
  YoY % -31.69% 132.04% -88,750.00% 100.11% -143.72% 22.36% -
  Horiz. % -39.43% -57.72% 180.18% -0.20% 189.23% 77.64% 100.00%
Tax Rate 51.50 % 16.71 % - % 89.97 % - % 336.42 % 561.78 % -32.83%
  YoY % 208.20% 0.00% 0.00% 0.00% 0.00% -40.12% -
  Horiz. % 9.17% 2.97% 0.00% 16.02% 0.00% 59.88% 100.00%
Total Cost 21,624 37,673 44,743 43,642 57,290 62,074 59,919 -15.61%
  YoY % -42.60% -15.80% 2.52% -23.82% -7.71% 3.60% -
  Horiz. % 36.09% 62.87% 74.67% 72.83% 95.61% 103.60% 100.00%
Net Worth 295,793 286,453 323,494 333,636 338,135 344,136 257,599 2.33%
  YoY % 3.26% -11.45% -3.04% -1.33% -1.74% 33.59% -
  Horiz. % 114.83% 111.20% 125.58% 129.52% 131.26% 133.59% 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 295,793 286,453 323,494 333,636 338,135 344,136 257,599 2.33%
  YoY % 3.26% -11.45% -3.04% -1.33% -1.74% 33.59% -
  Horiz. % 114.83% 111.20% 125.58% 129.52% 131.26% 133.59% 100.00%
NOSH 311,362 311,362 311,052 333,636 312,711 305,600 298,181 0.72%
  YoY % 0.00% 0.10% -6.77% 6.69% 2.33% 2.49% -
  Horiz. % 104.42% 104.42% 104.32% 111.89% 104.87% 102.49% 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 2.13 % 1.61 % -4.07 % 0.17 % -3.40 % -1.34 % -1.49 % -
  YoY % 32.30% 139.56% -2,494.12% 105.00% -153.73% 10.07% -
  Horiz. % -142.95% -108.05% 273.15% -11.41% 228.19% 89.93% 100.00%
ROE 0.13 % 0.20 % -0.55 % 0.00 % -0.55 % -0.22 % -0.38 % -
  YoY % -35.00% 136.36% 0.00% 0.00% -150.00% 42.11% -
  Horiz. % -34.21% -52.63% 144.74% -0.00% 144.74% 57.89% 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 7.10 12.30 13.82 13.10 17.72 20.04 19.80 -15.70%
  YoY % -42.28% -11.00% 5.50% -26.07% -11.58% 1.21% -
  Horiz. % 35.86% 62.12% 69.80% 66.16% 89.49% 101.21% 100.00%
EPS 0.12 0.18 -0.57 0.00 -0.60 -0.25 -0.33 -
  YoY % -33.33% 131.58% 0.00% 0.00% -140.00% 24.24% -
  Horiz. % -36.36% -54.55% 172.73% -0.00% 181.82% 75.76% 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 5.59 9.69 10.88 11.07 14.03 15.51 14.95 -15.11%
  YoY % -42.31% -10.94% -1.72% -21.10% -9.54% 3.75% -
  Horiz. % 37.39% 64.82% 72.78% 74.05% 93.85% 103.75% 100.00%
EPS 0.10 0.14 -0.45 0.00 -0.47 -0.19 -0.25 -
  YoY % -28.57% 131.11% 0.00% 0.00% -147.37% 24.00% -
  Horiz. % -40.00% -56.00% 180.00% -0.00% 188.00% 76.00% 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 0.8189 0.8446 0.8560 0.8712 0.6521 2.33%
  YoY % 3.27% -11.45% -3.04% -1.33% -1.74% 33.60% -
  Horiz. % 114.83% 111.19% 125.58% 129.52% 131.27% 133.60% 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 4.44 2.60 2.32 2.59 2.82 2.05 6.46 -6.05%
  YoY % 70.77% 12.07% -10.42% -8.16% 37.56% -68.27% -
  Horiz. % 68.73% 40.25% 35.91% 40.09% 43.65% 31.73% 100.00%
P/EPS 252.78 175.42 -56.14 56,718.18 -83.97 -164.00 -387.88 -
  YoY % 44.10% 412.47% -100.10% 67,645.77% 48.80% 57.72% -
  Horiz. % -65.17% -45.23% 14.47% -14,622.61% 21.65% 42.28% 100.00%
EY 0.40 0.57 -1.78 0.00 -1.19 -0.61 -0.26 -
  YoY % -29.82% 132.02% 0.00% 0.00% -95.08% -134.62% -
  Horiz. % -153.85% -219.23% 684.62% -0.00% 457.69% 234.62% 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 4.02 2.36 2.24 2.82 2.77 2.10 4.95 -3.41%
  YoY % 70.34% 5.36% -20.57% 1.81% 31.90% -57.58% -
  Horiz. % 81.21% 47.68% 45.25% 56.97% 55.96% 42.42% 100.00%
P/EPS 228.71 158.97 -54.39 61,722.72 -82.29 -168.00 -296.97 -
  YoY % 43.87% 392.28% -100.09% 75,106.34% 51.02% 43.43% -
  Horiz. % -77.01% -53.53% 18.31% -20,784.16% 27.71% 56.57% 100.00%
EY 0.44 0.63 -1.84 0.00 -1.22 -0.60 -0.34 -
  YoY % -30.16% 134.24% 0.00% 0.00% -103.33% -76.47% -
  Horiz. % -129.41% -185.29% 541.18% -0.00% 358.82% 176.47% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers