Highlights

[EDEN] YoY Quarter Result on 2009-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     99.03%    YoY -     99.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 46,339 37,022 54,168 61,969 65,808 64,245 57,811 -3.62%
  YoY % 25.17% -31.65% -12.59% -5.83% 2.43% 11.13% -
  Horiz. % 80.16% 64.04% 93.70% 107.19% 113.83% 111.13% 100.00%
PBT -1,901 -973 182 1,022 -7,104 2,334 1,724 -
  YoY % -95.38% -634.62% -82.19% 114.39% -404.37% 35.38% -
  Horiz. % -110.27% -56.44% 10.56% 59.28% -412.06% 135.38% 100.00%
Tax -158 -480 -821 -978 -899 -1,322 -802 -23.70%
  YoY % 67.08% 41.53% 16.05% -8.79% 32.00% -64.84% -
  Horiz. % 19.70% 59.85% 102.37% 121.95% 112.09% 164.84% 100.00%
NP -2,059 -1,453 -639 44 -8,003 1,012 922 -
  YoY % -41.71% -127.39% -1,552.27% 100.55% -890.81% 9.76% -
  Horiz. % -223.32% -157.59% -69.31% 4.77% -868.00% 109.76% 100.00%
NP to SH -2,025 -1,427 -702 -18 -7,782 950 881 -
  YoY % -41.91% -103.28% -3,800.00% 99.77% -919.16% 7.83% -
  Horiz. % -229.85% -161.98% -79.68% -2.04% -883.31% 107.83% 100.00%
Tax Rate - % - % 451.10 % 95.69 % - % 56.64 % 46.52 % -
  YoY % 0.00% 0.00% 371.42% 0.00% 0.00% 21.75% -
  Horiz. % 0.00% 0.00% 969.69% 205.70% 0.00% 121.75% 100.00%
Total Cost 48,398 38,475 54,807 61,925 73,811 63,233 56,889 -2.66%
  YoY % 25.79% -29.80% -11.49% -16.10% 16.73% 11.15% -
  Horiz. % 85.07% 67.63% 96.34% 108.85% 129.75% 111.15% 100.00%
Net Worth 283,339 319,523 340,690 348,800 342,750 257,420 250,534 2.07%
  YoY % -11.32% -6.21% -2.32% 1.77% 33.15% 2.75% -
  Horiz. % 113.09% 127.54% 135.99% 139.22% 136.81% 102.75% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 283,339 319,523 340,690 348,800 342,750 257,420 250,534 2.07%
  YoY % -11.32% -6.21% -2.32% 1.77% 33.15% 2.75% -
  Horiz. % 113.09% 127.54% 135.99% 139.22% 136.81% 102.75% 100.00%
NOSH 311,362 310,217 315,454 320,000 311,280 296,875 275,312 2.07%
  YoY % 0.37% -1.66% -1.42% 2.80% 4.85% 7.83% -
  Horiz. % 113.09% 112.68% 114.58% 116.23% 113.06% 107.83% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.44 % -3.92 % -1.18 % 0.07 % -12.16 % 1.58 % 1.59 % -
  YoY % -13.27% -232.20% -1,785.71% 100.58% -869.62% -0.63% -
  Horiz. % -279.25% -246.54% -74.21% 4.40% -764.78% 99.37% 100.00%
ROE -0.71 % -0.45 % -0.21 % -0.01 % -2.27 % 0.37 % 0.35 % -
  YoY % -57.78% -114.29% -2,000.00% 99.56% -713.51% 5.71% -
  Horiz. % -202.86% -128.57% -60.00% -2.86% -648.57% 105.71% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.88 11.93 17.17 19.37 21.14 21.64 21.00 -5.58%
  YoY % 24.73% -30.52% -11.36% -8.37% -2.31% 3.05% -
  Horiz. % 70.86% 56.81% 81.76% 92.24% 100.67% 103.05% 100.00%
EPS -0.65 -0.46 -0.23 -0.01 -2.50 0.32 0.32 -
  YoY % -41.30% -100.00% -2,200.00% 99.60% -881.25% 0.00% -
  Horiz. % -203.12% -143.75% -71.88% -3.12% -781.25% 100.00% 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 0.9100 1.0300 1.0800 1.0900 1.1011 0.8671 0.9100 -
  YoY % -11.65% -4.63% -0.92% -1.01% 26.99% -4.71% -
  Horiz. % 100.00% 113.19% 118.68% 119.78% 121.00% 95.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,194
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.61 9.27 13.57 15.52 16.49 16.09 14.48 -3.61%
  YoY % 25.24% -31.69% -12.56% -5.88% 2.49% 11.12% -
  Horiz. % 80.18% 64.02% 93.72% 107.18% 113.88% 111.12% 100.00%
EPS -0.51 -0.36 -0.18 0.00 -1.95 0.24 0.22 -
  YoY % -41.67% -100.00% 0.00% 0.00% -912.50% 9.09% -
  Horiz. % -231.82% -163.64% -81.82% 0.00% -886.36% 109.09% 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 0.7098 0.8004 0.8534 0.8738 0.8586 0.6448 0.6276 2.07%
  YoY % -11.32% -6.21% -2.33% 1.77% 33.16% 2.74% -
  Horiz. % 113.10% 127.53% 135.98% 139.23% 136.81% 102.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.2800 0.2500 0.3900 0.4700 0.3700 0.8900 0.5200 -
P/RPS 1.88 2.09 2.27 2.43 1.75 4.11 2.48 -4.51%
  YoY % -10.05% -7.93% -6.58% 38.86% -57.42% 65.73% -
  Horiz. % 75.81% 84.27% 91.53% 97.98% 70.56% 165.73% 100.00%
P/EPS -43.05 -54.35 -175.25 -8,355.56 -14.80 278.13 162.50 -
  YoY % 20.79% 68.99% 97.90% -56,356.48% -105.32% 71.16% -
  Horiz. % -26.49% -33.45% -107.85% -5,141.88% -9.11% 171.16% 100.00%
EY -2.32 -1.84 -0.57 -0.01 -6.76 0.36 0.62 -
  YoY % -26.09% -222.81% -5,600.00% 99.85% -1,977.78% -41.94% -
  Horiz. % -374.19% -296.77% -91.94% -1.61% -1,090.32% 58.06% 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 0.31 0.24 0.36 0.43 0.34 1.03 0.57 -9.64%
  YoY % 29.17% -33.33% -16.28% 26.47% -66.99% 80.70% -
  Horiz. % 54.39% 42.11% 63.16% 75.44% 59.65% 180.70% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 29/11/10 24/11/09 28/11/08 29/11/07 22/12/06 -
Price 0.2700 0.2900 0.3800 0.4300 0.3100 0.8800 0.6500 -
P/RPS 1.81 2.43 2.21 2.22 1.47 4.07 3.10 -8.57%
  YoY % -25.51% 9.95% -0.45% 51.02% -63.88% 31.29% -
  Horiz. % 58.39% 78.39% 71.29% 71.61% 47.42% 131.29% 100.00%
P/EPS -41.51 -63.04 -170.76 -7,644.44 -12.40 275.00 203.13 -
  YoY % 34.15% 63.08% 97.77% -61,548.71% -104.51% 35.38% -
  Horiz. % -20.44% -31.03% -84.06% -3,763.32% -6.10% 135.38% 100.00%
EY -2.41 -1.59 -0.59 -0.01 -8.06 0.36 0.49 -
  YoY % -51.57% -169.49% -5,800.00% 99.88% -2,338.89% -26.53% -
  Horiz. % -491.84% -324.49% -120.41% -2.04% -1,644.90% 73.47% 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 0.28 0.35 0.39 0.28 1.01 0.71 -13.36%
  YoY % 7.14% -20.00% -10.26% 39.29% -72.28% 42.25% -
  Horiz. % 42.25% 39.44% 49.30% 54.93% 39.44% 142.25% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers