Highlights

[EDEN] YoY Quarter Result on 2007-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -79.47%    YoY -     -91.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 52,002 60,306 61,095 68,058 62,863 61,497 47,099 1.66%
  YoY % -13.77% -1.29% -10.23% 8.26% 2.22% 30.57% -
  Horiz. % 110.41% 128.04% 129.72% 144.50% 133.47% 130.57% 100.00%
PBT -10,991 1,210 -199 421 -361 765 1,027 -
  YoY % -1,008.35% 708.04% -147.27% 216.62% -147.19% -25.51% -
  Horiz. % -1,070.20% 117.82% -19.38% 40.99% -35.15% 74.49% 100.00%
Tax 7,163 1,142 -5,529 -524 2,662 -1,520 -1,283 -
  YoY % 527.23% 120.65% -955.15% -119.68% 275.13% -18.47% -
  Horiz. % -558.30% -89.01% 430.94% 40.84% -207.48% 118.47% 100.00%
NP -3,828 2,352 -5,728 -103 2,301 -755 -256 56.93%
  YoY % -262.76% 141.06% -5,461.17% -104.48% 404.77% -194.92% -
  Horiz. % 1,495.31% -918.75% 2,237.50% 40.23% -898.83% 294.92% 100.00%
NP to SH -3,928 2,310 -5,607 195 2,275 -680 -256 57.60%
  YoY % -270.04% 141.20% -2,975.38% -91.43% 434.56% -165.62% -
  Horiz. % 1,534.38% -902.34% 2,190.23% -76.17% -888.67% 265.62% 100.00%
Tax Rate - % -94.38 % - % 124.47 % - % 198.69 % 124.93 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 59.04% -
  Horiz. % 0.00% -75.55% 0.00% 99.63% 0.00% 159.04% 100.00%
Total Cost 55,830 57,954 66,823 68,161 60,562 62,252 47,355 2.78%
  YoY % -3.66% -13.27% -1.96% 12.55% -2.71% 31.46% -
  Horiz. % 117.90% 122.38% 141.11% 143.94% 127.89% 131.46% 100.00%
Net Worth 320,981 312,405 336,420 341,600 260,427 257,288 230,399 5.68%
  YoY % 2.75% -7.14% -1.52% 31.17% 1.22% 11.67% -
  Horiz. % 139.32% 135.59% 146.02% 148.26% 113.03% 111.67% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 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
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 320,981 312,405 336,420 341,600 260,427 257,288 230,399 5.68%
  YoY % 2.75% -7.14% -1.52% 31.17% 1.22% 11.67% -
  Horiz. % 139.32% 135.59% 146.02% 148.26% 113.03% 111.67% 100.00%
NOSH 308,636 312,405 311,500 305,000 299,342 306,296 284,444 1.37%
  YoY % -1.21% 0.29% 2.13% 1.89% -2.27% 7.68% -
  Horiz. % 108.50% 109.83% 109.51% 107.23% 105.24% 107.68% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -7.36 % 3.90 % -9.38 % -0.15 % 3.66 % -1.23 % -0.54 % 54.52%
  YoY % -288.72% 141.58% -6,153.33% -104.10% 397.56% -127.78% -
  Horiz. % 1,362.96% -722.22% 1,737.04% 27.78% -677.78% 227.78% 100.00%
ROE -1.22 % 0.74 % -1.67 % 0.06 % 0.87 % -0.26 % -0.11 % 49.31%
  YoY % -264.86% 144.31% -2,883.33% -93.10% 434.62% -136.36% -
  Horiz. % 1,109.09% -672.73% 1,518.18% -54.55% -790.91% 236.36% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 16.85 19.30 19.61 22.31 21.00 20.08 16.56 0.29%
  YoY % -12.69% -1.58% -12.10% 6.24% 4.58% 21.26% -
  Horiz. % 101.75% 116.55% 118.42% 134.72% 126.81% 121.26% 100.00%
EPS -1.26 0.74 -1.80 0.06 0.76 -0.23 -0.09 55.22%
  YoY % -270.27% 141.11% -3,100.00% -92.11% 430.43% -155.56% -
  Horiz. % 1,400.00% -822.22% 2,000.00% -66.67% -844.44% 255.56% 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 1.0400 1.0000 1.0800 1.1200 0.8700 0.8400 0.8100 4.25%
  YoY % 4.00% -7.41% -3.57% 28.74% 3.57% 3.70% -
  Horiz. % 128.40% 123.46% 133.33% 138.27% 107.41% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 13.16 15.27 15.47 17.23 15.91 15.57 11.92 1.66%
  YoY % -13.82% -1.29% -10.21% 8.30% 2.18% 30.62% -
  Horiz. % 110.40% 128.10% 129.78% 144.55% 133.47% 130.62% 100.00%
EPS -0.99 0.58 -1.42 0.05 0.58 -0.17 -0.06 59.52%
  YoY % -270.69% 140.85% -2,940.00% -91.38% 441.18% -183.33% -
  Horiz. % 1,650.00% -966.67% 2,366.67% -83.33% -966.67% 283.33% 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 0.8126 0.7908 0.8516 0.8647 0.6593 0.6513 0.5832 5.68%
  YoY % 2.76% -7.14% -1.51% 31.15% 1.23% 11.68% -
  Horiz. % 139.33% 135.60% 146.02% 148.27% 113.05% 111.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.4000 0.3800 0.3300 0.9200 0.6700 0.3100 0.7500 -
P/RPS 2.37 1.97 1.68 4.12 3.19 1.54 4.53 -10.23%
  YoY % 20.30% 17.26% -59.22% 29.15% 107.14% -66.00% -
  Horiz. % 52.32% 43.49% 37.09% 90.95% 70.42% 34.00% 100.00%
P/EPS -31.43 51.39 -18.33 1,438.97 88.16 -139.64 -833.33 -42.08%
  YoY % -161.16% 380.36% -101.27% 1,532.23% 163.13% 83.24% -
  Horiz. % 3.77% -6.17% 2.20% -172.68% -10.58% 16.76% 100.00%
EY -3.18 1.95 -5.45 0.07 1.13 -0.72 -0.12 72.62%
  YoY % -263.08% 135.78% -7,885.71% -93.81% 256.94% -500.00% -
  Horiz. % 2,650.00% -1,625.00% 4,541.67% -58.33% -941.67% 600.00% 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 0.38 0.31 0.82 0.77 0.37 0.93 -13.85%
  YoY % 0.00% 22.58% -62.20% 6.49% 108.11% -60.22% -
  Horiz. % 40.86% 40.86% 33.33% 88.17% 82.80% 39.78% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.3800 0.4200 0.3300 0.7100 0.7600 0.4300 0.7000 -
P/RPS 2.26 2.18 1.68 3.18 3.62 2.14 4.23 -9.92%
  YoY % 3.67% 29.76% -47.17% -12.15% 69.16% -49.41% -
  Horiz. % 53.43% 51.54% 39.72% 75.18% 85.58% 50.59% 100.00%
P/EPS -29.86 56.80 -18.33 1,110.51 100.00 -193.69 -777.78 -41.90%
  YoY % -152.57% 409.87% -101.65% 1,010.51% 151.63% 75.10% -
  Horiz. % 3.84% -7.30% 2.36% -142.78% -12.86% 24.90% 100.00%
EY -3.35 1.76 -5.45 0.09 1.00 -0.52 -0.13 71.82%
  YoY % -290.34% 132.29% -6,155.56% -91.00% 292.31% -300.00% -
  Horiz. % 2,576.92% -1,353.85% 4,192.31% -69.23% -769.23% 400.00% 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 0.37 0.42 0.31 0.63 0.87 0.51 0.86 -13.11%
  YoY % -11.90% 35.48% -50.79% -27.59% 70.59% -40.70% -
  Horiz. % 43.02% 48.84% 36.05% 73.26% 101.16% 59.30% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers