Highlights

[EDEN] YoY Quarter Result on 2009-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     120.17%    YoY -     30.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 22,635 54,915 55,886 49,728 61,235 55,829 56,075 -14.02%
  YoY % -58.78% -1.74% 12.38% -18.79% 9.68% -0.44% -
  Horiz. % 40.37% 97.93% 99.66% 88.68% 109.20% 99.56% 100.00%
PBT 425 235 1,407 2,621 1,972 932 64,975 -56.72%
  YoY % 80.85% -83.30% -46.32% 32.91% 111.59% -98.57% -
  Horiz. % 0.65% 0.36% 2.17% 4.03% 3.04% 1.43% 100.00%
Tax -187 -471 -1,060 -1,516 -1,384 -681 -10,843 -49.14%
  YoY % 60.30% 55.57% 30.08% -9.54% -103.23% 93.72% -
  Horiz. % 1.72% 4.34% 9.78% 13.98% 12.76% 6.28% 100.00%
NP 238 -236 347 1,105 588 251 54,132 -59.49%
  YoY % 200.85% -168.01% -68.60% 87.93% 134.26% -99.54% -
  Horiz. % 0.44% -0.44% 0.64% 2.04% 1.09% 0.46% 100.00%
NP to SH 158 -250 368 1,131 868 283 54,132 -62.16%
  YoY % 163.20% -167.93% -67.46% 30.30% 206.71% -99.48% -
  Horiz. % 0.29% -0.46% 0.68% 2.09% 1.60% 0.52% 100.00%
Tax Rate 44.00 % 200.43 % 75.34 % 57.84 % 70.18 % 73.07 % 16.69 % 17.52%
  YoY % -78.05% 166.03% 30.26% -17.58% -3.96% 337.81% -
  Horiz. % 263.63% 1,200.90% 451.41% 346.55% 420.49% 437.81% 100.00%
Total Cost 22,397 55,151 55,539 48,623 60,647 55,578 1,943 50.24%
  YoY % -59.39% -0.70% 14.22% -19.83% 9.12% 2,760.42% -
  Horiz. % 1,152.70% 2,838.45% 2,858.41% 2,502.47% 3,121.31% 2,860.42% 100.00%
Net Worth 286,453 326,468 333,636 341,593 354,113 273,566 313,284 -1.48%
  YoY % -12.26% -2.15% -2.33% -3.54% 29.44% -12.68% -
  Horiz. % 91.44% 104.21% 106.50% 109.04% 113.03% 87.32% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 286,453 326,468 333,636 341,593 354,113 273,566 313,284 -1.48%
  YoY % -12.26% -2.15% -2.33% -3.54% 29.44% -12.68% -
  Horiz. % 91.44% 104.21% 106.50% 109.04% 113.03% 87.32% 100.00%
NOSH 311,362 312,500 333,636 314,166 309,999 314,444 301,235 0.55%
  YoY % -0.36% -6.34% 6.20% 1.34% -1.41% 4.38% -
  Horiz. % 103.36% 103.74% 110.76% 104.29% 102.91% 104.38% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.05 % -0.43 % 0.62 % 2.22 % 0.96 % 0.45 % 96.53 % -52.90%
  YoY % 344.19% -169.35% -72.07% 131.25% 113.33% -99.53% -
  Horiz. % 1.09% -0.45% 0.64% 2.30% 0.99% 0.47% 100.00%
ROE 0.06 % -0.08 % 0.11 % 0.33 % 0.25 % 0.10 % 17.28 % -61.05%
  YoY % 175.00% -172.73% -66.67% 32.00% 150.00% -99.42% -
  Horiz. % 0.35% -0.46% 0.64% 1.91% 1.45% 0.58% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.27 17.57 16.75 15.83 19.75 17.75 18.62 -14.50%
  YoY % -58.62% 4.90% 5.81% -19.85% 11.27% -4.67% -
  Horiz. % 39.04% 94.36% 89.96% 85.02% 106.07% 95.33% 100.00%
EPS 0.05 -0.08 0.12 0.37 0.28 0.09 17.97 -62.46%
  YoY % 162.50% -166.67% -67.57% 32.14% 211.11% -99.50% -
  Horiz. % 0.28% -0.45% 0.67% 2.06% 1.56% 0.50% 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 0.9200 1.0447 1.0000 1.0873 1.1423 0.8700 1.0400 -2.02%
  YoY % -11.94% 4.47% -8.03% -4.81% 31.30% -16.35% -
  Horiz. % 88.46% 100.45% 96.15% 104.55% 109.84% 83.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.79 14.05 14.30 12.72 15.67 14.28 14.35 -14.03%
  YoY % -58.79% -1.75% 12.42% -18.83% 9.73% -0.49% -
  Horiz. % 40.35% 97.91% 99.65% 88.64% 109.20% 99.51% 100.00%
EPS 0.04 -0.06 0.09 0.29 0.22 0.07 13.85 -62.23%
  YoY % 166.67% -166.67% -68.97% 31.82% 214.29% -99.49% -
  Horiz. % 0.29% -0.43% 0.65% 2.09% 1.59% 0.51% 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 0.7329 0.8353 0.8536 0.8740 0.9060 0.6999 0.8015 -1.48%
  YoY % -12.26% -2.14% -2.33% -3.53% 29.45% -12.68% -
  Horiz. % 91.44% 104.22% 106.50% 109.05% 113.04% 87.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.3300 0.3900 0.4100 0.2900 0.6500 0.8100 0.4100 -
P/RPS 4.54 2.22 2.45 1.83 3.29 4.56 2.20 12.82%
  YoY % 104.50% -9.39% 33.88% -44.38% -27.85% 107.27% -
  Horiz. % 206.36% 100.91% 111.36% 83.18% 149.55% 207.27% 100.00%
P/EPS 650.31 -487.50 371.71 80.56 232.14 900.00 2.28 156.34%
  YoY % 233.40% -231.15% 361.41% -65.30% -74.21% 39,373.68% -
  Horiz. % 28,522.37% -21,381.58% 16,303.07% 3,533.33% 10,181.58% 39,473.68% 100.00%
EY 0.15 -0.21 0.27 1.24 0.43 0.11 43.83 -61.15%
  YoY % 171.43% -177.78% -78.23% 188.37% 290.91% -99.75% -
  Horiz. % 0.34% -0.48% 0.62% 2.83% 0.98% 0.25% 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 0.36 0.37 0.41 0.27 0.57 0.93 0.39 -1.32%
  YoY % -2.70% -9.76% 51.85% -52.63% -38.71% 138.46% -
  Horiz. % 92.31% 94.87% 105.13% 69.23% 146.15% 238.46% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 27/05/10 28/05/09 27/05/08 31/05/07 31/05/06 -
Price 0.3000 0.3400 0.3400 0.4700 0.5800 0.9100 0.3500 -
P/RPS 4.13 1.93 2.03 2.97 2.94 5.13 1.88 14.00%
  YoY % 113.99% -4.93% -31.65% 1.02% -42.69% 172.87% -
  Horiz. % 219.68% 102.66% 107.98% 157.98% 156.38% 272.87% 100.00%
P/EPS 591.19 -425.00 308.25 130.56 207.14 1,011.11 1.95 158.96%
  YoY % 239.10% -237.88% 136.10% -36.97% -79.51% 51,751.79% -
  Horiz. % 30,317.44% -21,794.87% 15,807.69% 6,695.38% 10,622.56% 51,851.79% 100.00%
EY 0.17 -0.24 0.32 0.77 0.48 0.10 51.34 -61.36%
  YoY % 170.83% -175.00% -58.44% 60.42% 380.00% -99.81% -
  Horiz. % 0.33% -0.47% 0.62% 1.50% 0.93% 0.19% 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 0.33 0.33 0.34 0.43 0.51 1.05 0.34 -0.50%
  YoY % 0.00% -2.94% -20.93% -15.69% -51.43% 208.82% -
  Horiz. % 97.06% 97.06% 100.00% 126.47% 150.00% 308.82% 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.
 


 

1887 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 1.700.00 
 UCREST 0.2650.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.310.00 
 3A 0.9450.00 
 M3TECH 0.0450.00 
Partners & Brokers