Highlights

[EDEN] YoY Quarter Result on 2011-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 01-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     1,117.66%    YoY -     469.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 15,379 23,934 15,564 38,352 52,002 60,306 61,095 -20.53%
  YoY % -35.74% 53.78% -59.42% -26.25% -13.77% -1.29% -
  Horiz. % 25.17% 39.18% 25.48% 62.77% 85.12% 98.71% 100.00%
PBT -6,071 3,765 13,690 21,304 -10,991 1,210 -199 76.72%
  YoY % -261.25% -72.50% -35.74% 293.83% -1,008.35% 708.04% -
  Horiz. % 3,050.75% -1,891.96% -6,879.40% -10,705.53% 5,523.12% -608.04% 100.00%
Tax 5,030 -3,703 -1,766 -7,157 7,163 1,142 -5,529 -
  YoY % 235.84% -109.68% 75.32% -199.92% 527.23% 120.65% -
  Horiz. % -90.97% 66.97% 31.94% 129.44% -129.55% -20.65% 100.00%
NP -1,041 62 11,924 14,147 -3,828 2,352 -5,728 -24.73%
  YoY % -1,779.03% -99.48% -15.71% 469.57% -262.76% 141.06% -
  Horiz. % 18.17% -1.08% -208.17% -246.98% 66.83% -41.06% 100.00%
NP to SH -1,081 -120 11,959 14,522 -3,928 2,310 -5,607 -23.98%
  YoY % -800.83% -101.00% -17.65% 469.70% -270.04% 141.20% -
  Horiz. % 19.28% 2.14% -213.29% -259.00% 70.06% -41.20% 100.00%
Tax Rate - % 98.35 % 12.90 % 33.59 % - % -94.38 % - % -
  YoY % 0.00% 662.40% -61.60% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -104.21% -13.67% -35.59% 0.00% 100.00% -
Total Cost 16,420 23,872 3,640 24,205 55,830 57,954 66,823 -20.85%
  YoY % -31.22% 555.82% -84.96% -56.65% -3.66% -13.27% -
  Horiz. % 24.57% 35.72% 5.45% 36.22% 83.55% 86.73% 100.00%
Net Worth 280,225 289,566 295,793 283,358 320,981 312,405 336,420 -3.00%
  YoY % -3.23% -2.11% 4.39% -11.72% 2.75% -7.14% -
  Horiz. % 83.30% 86.07% 87.92% 84.23% 95.41% 92.86% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 280,225 289,566 295,793 283,358 320,981 312,405 336,420 -3.00%
  YoY % -3.23% -2.11% 4.39% -11.72% 2.75% -7.14% -
  Horiz. % 83.30% 86.07% 87.92% 84.23% 95.41% 92.86% 100.00%
NOSH 311,362 311,362 311,362 311,383 308,636 312,405 311,500 -0.01%
  YoY % 0.00% 0.00% -0.01% 0.89% -1.21% 0.29% -
  Horiz. % 99.96% 99.96% 99.96% 99.96% 99.08% 100.29% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -6.77 % 0.26 % 76.61 % 36.89 % -7.36 % 3.90 % -9.38 % -5.29%
  YoY % -2,703.85% -99.66% 107.67% 601.22% -288.72% 141.58% -
  Horiz. % 72.17% -2.77% -816.74% -393.28% 78.46% -41.58% 100.00%
ROE -0.39 % -0.04 % 4.04 % 5.12 % -1.22 % 0.74 % -1.67 % -21.52%
  YoY % -875.00% -100.99% -21.09% 519.67% -264.86% 144.31% -
  Horiz. % 23.35% 2.40% -241.92% -306.59% 73.05% -44.31% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.94 7.69 5.00 12.32 16.85 19.30 19.61 -20.52%
  YoY % -35.76% 53.80% -59.42% -26.88% -12.69% -1.58% -
  Horiz. % 25.19% 39.21% 25.50% 62.83% 85.93% 98.42% 100.00%
EPS -0.35 -0.04 3.84 4.66 -1.26 0.74 -1.80 -23.88%
  YoY % -775.00% -101.04% -17.60% 469.84% -270.27% 141.11% -
  Horiz. % 19.44% 2.22% -213.33% -258.89% 70.00% -41.11% 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 0.9000 0.9300 0.9500 0.9100 1.0400 1.0000 1.0800 -2.99%
  YoY % -3.23% -2.11% 4.40% -12.50% 4.00% -7.41% -
  Horiz. % 83.33% 86.11% 87.96% 84.26% 96.30% 92.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 3.93 6.12 3.98 9.81 13.30 15.43 15.63 -20.55%
  YoY % -35.78% 53.77% -59.43% -26.24% -13.80% -1.28% -
  Horiz. % 25.14% 39.16% 25.46% 62.76% 85.09% 98.72% 100.00%
EPS -0.28 -0.03 3.06 3.72 -1.00 0.59 -1.43 -23.79%
  YoY % -833.33% -100.98% -17.74% 472.00% -269.49% 141.26% -
  Horiz. % 19.58% 2.10% -213.99% -260.14% 69.93% -41.26% 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 0.7169 0.7408 0.7568 0.7250 0.8212 0.7993 0.8607 -3.00%
  YoY % -3.23% -2.11% 4.39% -11.71% 2.74% -7.13% -
  Horiz. % 83.29% 86.07% 87.93% 84.23% 95.41% 92.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.2500 0.3200 0.2800 0.3100 0.4000 0.3800 0.3300 -
P/RPS 5.06 4.16 5.60 2.52 2.37 1.97 1.68 20.16%
  YoY % 21.63% -25.71% 122.22% 6.33% 20.30% 17.26% -
  Horiz. % 301.19% 247.62% 333.33% 150.00% 141.07% 117.26% 100.00%
P/EPS -72.01 -830.30 7.29 6.65 -31.43 51.39 -18.33 25.60%
  YoY % 91.33% -11,489.57% 9.62% 121.16% -161.16% 380.36% -
  Horiz. % 392.85% 4,529.73% -39.77% -36.28% 171.47% -280.36% 100.00%
EY -1.39 -0.12 13.72 15.04 -3.18 1.95 -5.45 -20.36%
  YoY % -1,058.33% -100.87% -8.78% 572.96% -263.08% 135.78% -
  Horiz. % 25.50% 2.20% -251.74% -275.96% 58.35% -35.78% 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 0.28 0.34 0.29 0.34 0.38 0.38 0.31 -1.68%
  YoY % -17.65% 17.24% -14.71% -10.53% 0.00% 22.58% -
  Horiz. % 90.32% 109.68% 93.55% 109.68% 122.58% 122.58% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 01/03/12 28/02/11 25/02/10 27/02/09 -
Price 0.2400 0.3250 0.2600 0.3600 0.3800 0.4200 0.3300 -
P/RPS 4.86 4.23 5.20 2.92 2.26 2.18 1.68 19.36%
  YoY % 14.89% -18.65% 78.08% 29.20% 3.67% 29.76% -
  Horiz. % 289.29% 251.79% 309.52% 173.81% 134.52% 129.76% 100.00%
P/EPS -69.13 -843.27 6.77 7.72 -29.86 56.80 -18.33 24.75%
  YoY % 91.80% -12,555.98% -12.31% 125.85% -152.57% 409.87% -
  Horiz. % 377.14% 4,600.49% -36.93% -42.12% 162.90% -309.87% 100.00%
EY -1.45 -0.12 14.77 12.95 -3.35 1.76 -5.45 -19.79%
  YoY % -1,108.33% -100.81% 14.05% 486.57% -290.34% 132.29% -
  Horiz. % 26.61% 2.20% -271.01% -237.61% 61.47% -32.29% 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 0.35 0.27 0.40 0.37 0.42 0.31 -2.28%
  YoY % -22.86% 29.63% -32.50% 8.11% -11.90% 35.48% -
  Horiz. % 87.10% 112.90% 87.10% 129.03% 119.35% 135.48% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers