Highlights

[EDEN] YoY Quarter Result on 2006-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     158.23%    YoY -     434.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 60,306 61,095 68,058 62,863 61,497 47,099 44,310 5.27%
  YoY % -1.29% -10.23% 8.26% 2.22% 30.57% 6.29% -
  Horiz. % 136.10% 137.88% 153.60% 141.87% 138.79% 106.29% 100.00%
PBT 1,210 -199 421 -361 765 1,027 6,217 -23.85%
  YoY % 708.04% -147.27% 216.62% -147.19% -25.51% -83.48% -
  Horiz. % 19.46% -3.20% 6.77% -5.81% 12.30% 16.52% 100.00%
Tax 1,142 -5,529 -524 2,662 -1,520 -1,283 -2,213 -
  YoY % 120.65% -955.15% -119.68% 275.13% -18.47% 42.02% -
  Horiz. % -51.60% 249.84% 23.68% -120.29% 68.69% 57.98% 100.00%
NP 2,352 -5,728 -103 2,301 -755 -256 4,004 -8.48%
  YoY % 141.06% -5,461.17% -104.48% 404.77% -194.92% -106.39% -
  Horiz. % 58.74% -143.06% -2.57% 57.47% -18.86% -6.39% 100.00%
NP to SH 2,310 -5,607 195 2,275 -680 -256 4,004 -8.75%
  YoY % 141.20% -2,975.38% -91.43% 434.56% -165.62% -106.39% -
  Horiz. % 57.69% -140.03% 4.87% 56.82% -16.98% -6.39% 100.00%
Tax Rate -94.38 % - % 124.47 % - % 198.69 % 124.93 % 35.60 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 59.04% 250.93% -
  Horiz. % -265.11% 0.00% 349.63% 0.00% 558.12% 350.93% 100.00%
Total Cost 57,954 66,823 68,161 60,562 62,252 47,355 40,306 6.23%
  YoY % -13.27% -1.96% 12.55% -2.71% 31.46% 17.49% -
  Horiz. % 143.79% 165.79% 169.11% 150.26% 154.45% 117.49% 100.00%
Net Worth 312,405 336,420 341,600 260,427 257,288 230,399 207,142 7.08%
  YoY % -7.14% -1.52% 31.17% 1.22% 11.67% 11.23% -
  Horiz. % 150.82% 162.41% 164.91% 125.72% 124.21% 111.23% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 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
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 312,405 336,420 341,600 260,427 257,288 230,399 207,142 7.08%
  YoY % -7.14% -1.52% 31.17% 1.22% 11.67% 11.23% -
  Horiz. % 150.82% 162.41% 164.91% 125.72% 124.21% 111.23% 100.00%
NOSH 312,405 311,500 305,000 299,342 306,296 284,444 269,016 2.52%
  YoY % 0.29% 2.13% 1.89% -2.27% 7.68% 5.73% -
  Horiz. % 116.13% 115.79% 113.38% 111.27% 113.86% 105.73% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.90 % -9.38 % -0.15 % 3.66 % -1.23 % -0.54 % 9.04 % -13.06%
  YoY % 141.58% -6,153.33% -104.10% 397.56% -127.78% -105.97% -
  Horiz. % 43.14% -103.76% -1.66% 40.49% -13.61% -5.97% 100.00%
ROE 0.74 % -1.67 % 0.06 % 0.87 % -0.26 % -0.11 % 1.93 % -14.75%
  YoY % 144.31% -2,883.33% -93.10% 434.62% -136.36% -105.70% -
  Horiz. % 38.34% -86.53% 3.11% 45.08% -13.47% -5.70% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.30 19.61 22.31 21.00 20.08 16.56 16.47 2.68%
  YoY % -1.58% -12.10% 6.24% 4.58% 21.26% 0.55% -
  Horiz. % 117.18% 119.06% 135.46% 127.50% 121.92% 100.55% 100.00%
EPS 0.74 -1.80 0.06 0.76 -0.23 -0.09 1.50 -11.10%
  YoY % 141.11% -3,100.00% -92.11% 430.43% -155.56% -106.00% -
  Horiz. % 49.33% -120.00% 4.00% 50.67% -15.33% -6.00% 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 1.0000 1.0800 1.1200 0.8700 0.8400 0.8100 0.7700 4.45%
  YoY % -7.41% -3.57% 28.74% 3.57% 3.70% 5.19% -
  Horiz. % 129.87% 140.26% 145.45% 112.99% 109.09% 105.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.27 15.47 17.23 15.91 15.57 11.92 11.22 5.27%
  YoY % -1.29% -10.21% 8.30% 2.18% 30.62% 6.24% -
  Horiz. % 136.10% 137.88% 153.57% 141.80% 138.77% 106.24% 100.00%
EPS 0.58 -1.42 0.05 0.58 -0.17 -0.06 1.01 -8.82%
  YoY % 140.85% -2,940.00% -91.38% 441.18% -183.33% -105.94% -
  Horiz. % 57.43% -140.59% 4.95% 57.43% -16.83% -5.94% 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 0.7908 0.8516 0.8647 0.6593 0.6513 0.5832 0.5244 7.08%
  YoY % -7.14% -1.51% 31.15% 1.23% 11.68% 11.21% -
  Horiz. % 150.80% 162.40% 164.89% 125.72% 124.20% 111.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.3800 0.3300 0.9200 0.6700 0.3100 0.7500 1.3900 -
P/RPS 1.97 1.68 4.12 3.19 1.54 4.53 8.44 -21.52%
  YoY % 17.26% -59.22% 29.15% 107.14% -66.00% -46.33% -
  Horiz. % 23.34% 19.91% 48.82% 37.80% 18.25% 53.67% 100.00%
P/EPS 51.39 -18.33 1,438.97 88.16 -139.64 -833.33 93.39 -9.47%
  YoY % 380.36% -101.27% 1,532.23% 163.13% 83.24% -992.31% -
  Horiz. % 55.03% -19.63% 1,540.82% 94.40% -149.52% -892.31% 100.00%
EY 1.95 -5.45 0.07 1.13 -0.72 -0.12 1.07 10.51%
  YoY % 135.78% -7,885.71% -93.81% 256.94% -500.00% -111.21% -
  Horiz. % 182.24% -509.35% 6.54% 105.61% -67.29% -11.21% 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 0.38 0.31 0.82 0.77 0.37 0.93 1.81 -22.89%
  YoY % 22.58% -62.20% 6.49% 108.11% -60.22% -48.62% -
  Horiz. % 20.99% 17.13% 45.30% 42.54% 20.44% 51.38% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 -
Price 0.4200 0.3300 0.7100 0.7600 0.4300 0.7000 1.4400 -
P/RPS 2.18 1.68 3.18 3.62 2.14 4.23 8.74 -20.64%
  YoY % 29.76% -47.17% -12.15% 69.16% -49.41% -51.60% -
  Horiz. % 24.94% 19.22% 36.38% 41.42% 24.49% 48.40% 100.00%
P/EPS 56.80 -18.33 1,110.51 100.00 -193.69 -777.78 96.75 -8.49%
  YoY % 409.87% -101.65% 1,010.51% 151.63% 75.10% -903.91% -
  Horiz. % 58.71% -18.95% 1,147.81% 103.36% -200.20% -803.91% 100.00%
EY 1.76 -5.45 0.09 1.00 -0.52 -0.13 1.03 9.33%
  YoY % 132.29% -6,155.56% -91.00% 292.31% -300.00% -112.62% -
  Horiz. % 170.87% -529.13% 8.74% 97.09% -50.49% -12.62% 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 0.42 0.31 0.63 0.87 0.51 0.86 1.87 -22.02%
  YoY % 35.48% -50.79% -27.59% 70.59% -40.70% -54.01% -
  Horiz. % 22.46% 16.58% 33.69% 46.52% 27.27% 45.99% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers