Highlights

[EDEN] YoY Quarter Result on 2009-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     12,933.33%    YoY -     141.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 15,564 38,352 52,002 60,306 61,095 68,058 62,863 -20.74%
  YoY % -59.42% -26.25% -13.77% -1.29% -10.23% 8.26% -
  Horiz. % 24.76% 61.01% 82.72% 95.93% 97.19% 108.26% 100.00%
PBT 13,690 21,304 -10,991 1,210 -199 421 -361 -
  YoY % -35.74% 293.83% -1,008.35% 708.04% -147.27% 216.62% -
  Horiz. % -3,792.24% -5,901.39% 3,044.60% -335.18% 55.12% -116.62% 100.00%
Tax -1,766 -7,157 7,163 1,142 -5,529 -524 2,662 -
  YoY % 75.32% -199.92% 527.23% 120.65% -955.15% -119.68% -
  Horiz. % -66.34% -268.86% 269.08% 42.90% -207.70% -19.68% 100.00%
NP 11,924 14,147 -3,828 2,352 -5,728 -103 2,301 31.52%
  YoY % -15.71% 469.57% -262.76% 141.06% -5,461.17% -104.48% -
  Horiz. % 518.21% 614.82% -166.36% 102.22% -248.94% -4.48% 100.00%
NP to SH 11,959 14,522 -3,928 2,310 -5,607 195 2,275 31.83%
  YoY % -17.65% 469.70% -270.04% 141.20% -2,975.38% -91.43% -
  Horiz. % 525.67% 638.33% -172.66% 101.54% -246.46% 8.57% 100.00%
Tax Rate 12.90 % 33.59 % - % -94.38 % - % 124.47 % - % -
  YoY % -61.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.36% 26.99% 0.00% -75.83% 0.00% 100.00% -
Total Cost 3,640 24,205 55,830 57,954 66,823 68,161 60,562 -37.39%
  YoY % -84.96% -56.65% -3.66% -13.27% -1.96% 12.55% -
  Horiz. % 6.01% 39.97% 92.19% 95.69% 110.34% 112.55% 100.00%
Net Worth 295,793 283,358 320,981 312,405 336,420 341,600 260,427 2.14%
  YoY % 4.39% -11.72% 2.75% -7.14% -1.52% 31.17% -
  Horiz. % 113.58% 108.81% 123.25% 119.96% 129.18% 131.17% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 295,793 283,358 320,981 312,405 336,420 341,600 260,427 2.14%
  YoY % 4.39% -11.72% 2.75% -7.14% -1.52% 31.17% -
  Horiz. % 113.58% 108.81% 123.25% 119.96% 129.18% 131.17% 100.00%
NOSH 311,362 311,383 308,636 312,405 311,500 305,000 299,342 0.66%
  YoY % -0.01% 0.89% -1.21% 0.29% 2.13% 1.89% -
  Horiz. % 104.02% 104.02% 103.10% 104.36% 104.06% 101.89% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 76.61 % 36.89 % -7.36 % 3.90 % -9.38 % -0.15 % 3.66 % 65.93%
  YoY % 107.67% 601.22% -288.72% 141.58% -6,153.33% -104.10% -
  Horiz. % 2,093.17% 1,007.92% -201.09% 106.56% -256.28% -4.10% 100.00%
ROE 4.04 % 5.12 % -1.22 % 0.74 % -1.67 % 0.06 % 0.87 % 29.13%
  YoY % -21.09% 519.67% -264.86% 144.31% -2,883.33% -93.10% -
  Horiz. % 464.37% 588.51% -140.23% 85.06% -191.95% 6.90% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.00 12.32 16.85 19.30 19.61 22.31 21.00 -21.26%
  YoY % -59.42% -26.88% -12.69% -1.58% -12.10% 6.24% -
  Horiz. % 23.81% 58.67% 80.24% 91.90% 93.38% 106.24% 100.00%
EPS 3.84 4.66 -1.26 0.74 -1.80 0.06 0.76 30.96%
  YoY % -17.60% 469.84% -270.27% 141.11% -3,100.00% -92.11% -
  Horiz. % 505.26% 613.16% -165.79% 97.37% -236.84% 7.89% 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 0.9100 1.0400 1.0000 1.0800 1.1200 0.8700 1.48%
  YoY % 4.40% -12.50% 4.00% -7.41% -3.57% 28.74% -
  Horiz. % 109.20% 104.60% 119.54% 114.94% 124.14% 128.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,194
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.90 9.61 13.03 15.11 15.30 17.05 15.75 -20.74%
  YoY % -59.42% -26.25% -13.77% -1.24% -10.26% 8.25% -
  Horiz. % 24.76% 61.02% 82.73% 95.94% 97.14% 108.25% 100.00%
EPS 3.00 3.64 -0.98 0.58 -1.40 0.05 0.57 31.86%
  YoY % -17.58% 471.43% -268.97% 141.43% -2,900.00% -91.23% -
  Horiz. % 526.32% 638.60% -171.93% 101.75% -245.61% 8.77% 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 0.7410 0.7098 0.8041 0.7826 0.8427 0.8557 0.6524 2.14%
  YoY % 4.40% -11.73% 2.75% -7.13% -1.52% 31.16% -
  Horiz. % 113.58% 108.80% 123.25% 119.96% 129.17% 131.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.2800 0.3100 0.4000 0.3800 0.3300 0.9200 0.6700 -
P/RPS 5.60 2.52 2.37 1.97 1.68 4.12 3.19 9.82%
  YoY % 122.22% 6.33% 20.30% 17.26% -59.22% 29.15% -
  Horiz. % 175.55% 79.00% 74.29% 61.76% 52.66% 129.15% 100.00%
P/EPS 7.29 6.65 -31.43 51.39 -18.33 1,438.97 88.16 -33.97%
  YoY % 9.62% 121.16% -161.16% 380.36% -101.27% 1,532.23% -
  Horiz. % 8.27% 7.54% -35.65% 58.29% -20.79% 1,632.23% 100.00%
EY 13.72 15.04 -3.18 1.95 -5.45 0.07 1.13 51.55%
  YoY % -8.78% 572.96% -263.08% 135.78% -7,885.71% -93.81% -
  Horiz. % 1,214.16% 1,330.97% -281.42% 172.57% -482.30% 6.19% 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 0.29 0.34 0.38 0.38 0.31 0.82 0.77 -15.01%
  YoY % -14.71% -10.53% 0.00% 22.58% -62.20% 6.49% -
  Horiz. % 37.66% 44.16% 49.35% 49.35% 40.26% 106.49% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 01/03/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.2600 0.3600 0.3800 0.4200 0.3300 0.7100 0.7600 -
P/RPS 5.20 2.92 2.26 2.18 1.68 3.18 3.62 6.22%
  YoY % 78.08% 29.20% 3.67% 29.76% -47.17% -12.15% -
  Horiz. % 143.65% 80.66% 62.43% 60.22% 46.41% 87.85% 100.00%
P/EPS 6.77 7.72 -29.86 56.80 -18.33 1,110.51 100.00 -36.13%
  YoY % -12.31% 125.85% -152.57% 409.87% -101.65% 1,010.51% -
  Horiz. % 6.77% 7.72% -29.86% 56.80% -18.33% 1,110.51% 100.00%
EY 14.77 12.95 -3.35 1.76 -5.45 0.09 1.00 56.57%
  YoY % 14.05% 486.57% -290.34% 132.29% -6,155.56% -91.00% -
  Horiz. % 1,477.00% 1,295.00% -335.00% 176.00% -545.00% 9.00% 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 0.27 0.40 0.37 0.42 0.31 0.63 0.87 -17.70%
  YoY % -32.50% 8.11% -11.90% 35.48% -50.79% -27.59% -
  Horiz. % 31.03% 45.98% 42.53% 48.28% 35.63% 72.41% 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.
 


 

265  202  518  1269 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.185+0.01 
 GPACKET 0.645+0.04 
 VSOLAR 0.1350.00 
 HSI-H6P 0.17-0.025 
 MNC 0.080.00 
 ISTONE 0.17+0.01 
 AAX 0.185-0.01 
 HSI-C7F 0.40+0.03 
 HSI-C7E 0.205+0.015 
 NETX 0.0150.00 
Partners & Brokers