Highlights

[EDEN] YoY Quarter Result on 2010-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -459.54%    YoY -     -270.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 23,934 15,564 38,352 52,002 60,306 61,095 68,058 -15.97%
  YoY % 53.78% -59.42% -26.25% -13.77% -1.29% -10.23% -
  Horiz. % 35.17% 22.87% 56.35% 76.41% 88.61% 89.77% 100.00%
PBT 3,765 13,690 21,304 -10,991 1,210 -199 421 44.02%
  YoY % -72.50% -35.74% 293.83% -1,008.35% 708.04% -147.27% -
  Horiz. % 894.30% 3,251.78% 5,060.33% -2,610.69% 287.41% -47.27% 100.00%
Tax -3,703 -1,766 -7,157 7,163 1,142 -5,529 -524 38.49%
  YoY % -109.68% 75.32% -199.92% 527.23% 120.65% -955.15% -
  Horiz. % 706.68% 337.02% 1,365.84% -1,366.98% -217.94% 1,055.15% 100.00%
NP 62 11,924 14,147 -3,828 2,352 -5,728 -103 -
  YoY % -99.48% -15.71% 469.57% -262.76% 141.06% -5,461.17% -
  Horiz. % -60.19% -11,576.70% -13,734.95% 3,716.50% -2,283.50% 5,561.17% 100.00%
NP to SH -120 11,959 14,522 -3,928 2,310 -5,607 195 -
  YoY % -101.00% -17.65% 469.70% -270.04% 141.20% -2,975.38% -
  Horiz. % -61.54% 6,132.82% 7,447.18% -2,014.36% 1,184.62% -2,875.38% 100.00%
Tax Rate 98.35 % 12.90 % 33.59 % - % -94.38 % - % 124.47 % -3.85%
  YoY % 662.40% -61.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.02% 10.36% 26.99% 0.00% -75.83% 0.00% 100.00%
Total Cost 23,872 3,640 24,205 55,830 57,954 66,823 68,161 -16.03%
  YoY % 555.82% -84.96% -56.65% -3.66% -13.27% -1.96% -
  Horiz. % 35.02% 5.34% 35.51% 81.91% 85.03% 98.04% 100.00%
Net Worth 289,566 295,793 283,358 320,981 312,405 336,420 341,600 -2.71%
  YoY % -2.11% 4.39% -11.72% 2.75% -7.14% -1.52% -
  Horiz. % 84.77% 86.59% 82.95% 93.96% 91.45% 98.48% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 289,566 295,793 283,358 320,981 312,405 336,420 341,600 -2.71%
  YoY % -2.11% 4.39% -11.72% 2.75% -7.14% -1.52% -
  Horiz. % 84.77% 86.59% 82.95% 93.96% 91.45% 98.48% 100.00%
NOSH 311,362 311,362 311,383 308,636 312,405 311,500 305,000 0.34%
  YoY % 0.00% -0.01% 0.89% -1.21% 0.29% 2.13% -
  Horiz. % 102.09% 102.09% 102.09% 101.19% 102.43% 102.13% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.26 % 76.61 % 36.89 % -7.36 % 3.90 % -9.38 % -0.15 % -
  YoY % -99.66% 107.67% 601.22% -288.72% 141.58% -6,153.33% -
  Horiz. % -173.33% -51,073.33% -24,593.33% 4,906.67% -2,600.00% 6,253.33% 100.00%
ROE -0.04 % 4.04 % 5.12 % -1.22 % 0.74 % -1.67 % 0.06 % -
  YoY % -100.99% -21.09% 519.67% -264.86% 144.31% -2,883.33% -
  Horiz. % -66.67% 6,733.33% 8,533.33% -2,033.33% 1,233.33% -2,783.33% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.69 5.00 12.32 16.85 19.30 19.61 22.31 -16.25%
  YoY % 53.80% -59.42% -26.88% -12.69% -1.58% -12.10% -
  Horiz. % 34.47% 22.41% 55.22% 75.53% 86.51% 87.90% 100.00%
EPS -0.04 3.84 4.66 -1.26 0.74 -1.80 0.06 -
  YoY % -101.04% -17.60% 469.84% -270.27% 141.11% -3,100.00% -
  Horiz. % -66.67% 6,400.00% 7,766.67% -2,100.00% 1,233.33% -3,000.00% 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 0.9300 0.9500 0.9100 1.0400 1.0000 1.0800 1.1200 -3.05%
  YoY % -2.11% 4.40% -12.50% 4.00% -7.41% -3.57% -
  Horiz. % 83.04% 84.82% 81.25% 92.86% 89.29% 96.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.06 3.94 9.71 13.16 15.27 15.47 17.23 -15.97%
  YoY % 53.81% -59.42% -26.22% -13.82% -1.29% -10.21% -
  Horiz. % 35.17% 22.87% 56.36% 76.38% 88.62% 89.79% 100.00%
EPS -0.03 3.03 3.68 -0.99 0.58 -1.42 0.05 -
  YoY % -100.99% -17.66% 471.72% -270.69% 140.85% -2,940.00% -
  Horiz. % -60.00% 6,060.00% 7,360.00% -1,980.00% 1,160.00% -2,840.00% 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 0.7330 0.7488 0.7173 0.8126 0.7908 0.8516 0.8647 -2.71%
  YoY % -2.11% 4.39% -11.73% 2.76% -7.14% -1.51% -
  Horiz. % 84.77% 86.60% 82.95% 93.97% 91.45% 98.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.3200 0.2800 0.3100 0.4000 0.3800 0.3300 0.9200 -
P/RPS 4.16 5.60 2.52 2.37 1.97 1.68 4.12 0.16%
  YoY % -25.71% 122.22% 6.33% 20.30% 17.26% -59.22% -
  Horiz. % 100.97% 135.92% 61.17% 57.52% 47.82% 40.78% 100.00%
P/EPS -830.30 7.29 6.65 -31.43 51.39 -18.33 1,438.97 -
  YoY % -11,489.57% 9.62% 121.16% -161.16% 380.36% -101.27% -
  Horiz. % -57.70% 0.51% 0.46% -2.18% 3.57% -1.27% 100.00%
EY -0.12 13.72 15.04 -3.18 1.95 -5.45 0.07 -
  YoY % -100.87% -8.78% 572.96% -263.08% 135.78% -7,885.71% -
  Horiz. % -171.43% 19,600.00% 21,485.71% -4,542.86% 2,785.71% -7,785.71% 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 0.34 0.29 0.34 0.38 0.38 0.31 0.82 -13.64%
  YoY % 17.24% -14.71% -10.53% 0.00% 22.58% -62.20% -
  Horiz. % 41.46% 35.37% 41.46% 46.34% 46.34% 37.80% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 01/03/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.3250 0.2600 0.3600 0.3800 0.4200 0.3300 0.7100 -
P/RPS 4.23 5.20 2.92 2.26 2.18 1.68 3.18 4.87%
  YoY % -18.65% 78.08% 29.20% 3.67% 29.76% -47.17% -
  Horiz. % 133.02% 163.52% 91.82% 71.07% 68.55% 52.83% 100.00%
P/EPS -843.27 6.77 7.72 -29.86 56.80 -18.33 1,110.51 -
  YoY % -12,555.98% -12.31% 125.85% -152.57% 409.87% -101.65% -
  Horiz. % -75.94% 0.61% 0.70% -2.69% 5.11% -1.65% 100.00%
EY -0.12 14.77 12.95 -3.35 1.76 -5.45 0.09 -
  YoY % -100.81% 14.05% 486.57% -290.34% 132.29% -6,155.56% -
  Horiz. % -133.33% 16,411.11% 14,388.89% -3,722.22% 1,955.56% -6,055.56% 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 0.35 0.27 0.40 0.37 0.42 0.31 0.63 -9.32%
  YoY % 29.63% -32.50% 8.11% -11.90% 35.48% -50.79% -
  Horiz. % 55.56% 42.86% 63.49% 58.73% 66.67% 49.21% 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