Highlights

[EDEN] YoY TTM Result on 2009-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -8.48%    YoY -     -1,224.98%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 136,300 204,078 221,876 231,924 254,794 235,540 233,002 -8.54%
  YoY % -33.21% -8.02% -4.33% -8.98% 8.17% 1.09% -
  Horiz. % 58.50% 87.59% 95.22% 99.54% 109.35% 101.09% 100.00%
PBT 21,498 -11,774 4,367 -6,801 5,073 2,486 91,845 -21.48%
  YoY % 282.59% -369.61% 164.21% -234.06% 104.06% -97.29% -
  Horiz. % 23.41% -12.82% 4.75% -7.40% 5.52% 2.71% 100.00%
Tax -7,948 5,321 -1,551 -6,388 -4,394 106 -8,456 -1.03%
  YoY % -249.37% 443.07% 75.72% -45.38% -4,245.28% 101.25% -
  Horiz. % 93.99% -62.93% 18.34% 75.54% 51.96% -1.25% 100.00%
NP 13,550 -6,453 2,816 -13,189 679 2,592 83,389 -26.11%
  YoY % 309.98% -329.15% 121.35% -2,042.42% -73.80% -96.89% -
  Horiz. % 16.25% -7.74% 3.38% -15.82% 0.81% 3.11% 100.00%
NP to SH 13,821 -6,653 2,662 -14,051 1,249 2,455 83,218 -25.84%
  YoY % 307.74% -349.92% 118.95% -1,224.98% -49.12% -97.05% -
  Horiz. % 16.61% -7.99% 3.20% -16.88% 1.50% 2.95% 100.00%
Tax Rate 36.97 % - % 35.52 % - % 86.62 % -4.26 % 9.21 % 26.04%
  YoY % 0.00% 0.00% 0.00% 0.00% 2,133.33% -146.25% -
  Horiz. % 401.41% 0.00% 385.67% 0.00% 940.50% -46.25% 100.00%
Total Cost 122,750 210,531 219,060 245,113 254,115 232,948 149,613 -3.24%
  YoY % -41.70% -3.89% -10.63% -3.54% 9.09% 55.70% -
  Horiz. % 82.05% 140.72% 146.42% 163.83% 169.85% 155.70% 100.00%
Net Worth 290,311 323,494 333,636 338,135 344,136 257,599 290,594 -0.02%
  YoY % -10.26% -3.04% -1.33% -1.74% 33.59% -11.35% -
  Horiz. % 99.90% 111.32% 114.81% 116.36% 118.43% 88.65% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 290,311 323,494 333,636 338,135 344,136 257,599 290,594 -0.02%
  YoY % -10.26% -3.04% -1.33% -1.74% 33.59% -11.35% -
  Horiz. % 99.90% 111.32% 114.81% 116.36% 118.43% 88.65% 100.00%
NOSH 315,555 311,052 333,636 312,711 305,600 298,181 301,196 0.78%
  YoY % 1.45% -6.77% 6.69% 2.33% 2.49% -1.00% -
  Horiz. % 104.77% 103.27% 110.77% 103.82% 101.46% 99.00% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.94 % -3.16 % 1.27 % -5.69 % 0.27 % 1.10 % 35.79 % -19.21%
  YoY % 414.56% -348.82% 122.32% -2,207.41% -75.45% -96.93% -
  Horiz. % 27.77% -8.83% 3.55% -15.90% 0.75% 3.07% 100.00%
ROE 4.76 % -2.06 % 0.80 % -4.16 % 0.36 % 0.95 % 28.64 % -25.83%
  YoY % 331.07% -357.50% 119.23% -1,255.56% -62.11% -96.68% -
  Horiz. % 16.62% -7.19% 2.79% -14.53% 1.26% 3.32% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 43.19 65.61 66.50 74.17 83.38 78.99 77.36 -9.25%
  YoY % -34.17% -1.34% -10.34% -11.05% 5.56% 2.11% -
  Horiz. % 55.83% 84.81% 85.96% 95.88% 107.78% 102.11% 100.00%
EPS 4.38 -2.14 0.80 -4.49 0.41 0.82 27.63 -26.41%
  YoY % 304.67% -367.50% 117.82% -1,195.12% -50.00% -97.03% -
  Horiz. % 15.85% -7.75% 2.90% -16.25% 1.48% 2.97% 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 1.0400 1.0000 1.0813 1.1261 0.8639 0.9648 -0.79%
  YoY % -11.54% 4.00% -7.52% -3.98% 30.35% -10.46% -
  Horiz. % 95.36% 107.79% 103.65% 112.08% 116.72% 89.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 33.79 50.59 55.01 57.50 63.17 58.39 57.77 -8.54%
  YoY % -33.21% -8.03% -4.33% -8.98% 8.19% 1.07% -
  Horiz. % 58.49% 87.57% 95.22% 99.53% 109.35% 101.07% 100.00%
EPS 3.43 -1.65 0.66 -3.48 0.31 0.61 20.63 -25.83%
  YoY % 307.88% -350.00% 118.97% -1,222.58% -49.18% -97.04% -
  Horiz. % 16.63% -8.00% 3.20% -16.87% 1.50% 2.96% 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 0.7197 0.8020 0.8271 0.8383 0.8532 0.6386 0.7204 -0.02%
  YoY % -10.26% -3.03% -1.34% -1.75% 33.60% -11.35% -
  Horiz. % 99.90% 111.33% 114.81% 116.37% 118.43% 88.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.3200 0.3200 0.3400 0.5000 0.4100 1.2800 0.4000 -
P/RPS 0.74 0.49 0.51 0.67 0.49 1.62 0.52 6.05%
  YoY % 51.02% -3.92% -23.88% 36.73% -69.75% 211.54% -
  Horiz. % 142.31% 94.23% 98.08% 128.85% 94.23% 311.54% 100.00%
P/EPS 7.31 -14.96 42.61 -11.13 100.32 155.47 1.45 30.91%
  YoY % 148.86% -135.11% 482.84% -111.09% -35.47% 10,622.07% -
  Horiz. % 504.14% -1,031.72% 2,938.62% -767.59% 6,918.62% 10,722.07% 100.00%
EY 13.69 -6.68 2.35 -8.99 1.00 0.64 69.07 -23.62%
  YoY % 304.94% -384.26% 126.14% -999.00% 56.25% -99.07% -
  Horiz. % 19.82% -9.67% 3.40% -13.02% 1.45% 0.93% 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 0.31 0.34 0.46 0.36 1.48 0.41 -2.60%
  YoY % 12.90% -8.82% -26.09% 27.78% -75.68% 260.98% -
  Horiz. % 85.37% 75.61% 82.93% 112.20% 87.80% 360.98% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 27/08/07 30/08/06 -
Price 0.2900 0.3100 0.3700 0.4900 0.4200 0.9800 0.4900 -
P/RPS 0.67 0.47 0.56 0.66 0.50 1.24 0.63 1.03%
  YoY % 42.55% -16.07% -15.15% 32.00% -59.68% 96.83% -
  Horiz. % 106.35% 74.60% 88.89% 104.76% 79.37% 196.83% 100.00%
P/EPS 6.62 -14.49 46.37 -10.91 102.76 119.03 1.77 24.56%
  YoY % 145.69% -131.25% 525.02% -110.62% -13.67% 6,624.86% -
  Horiz. % 374.01% -818.64% 2,619.77% -616.38% 5,805.65% 6,724.86% 100.00%
EY 15.10 -6.90 2.16 -9.17 0.97 0.84 56.39 -19.70%
  YoY % 318.84% -419.44% 123.56% -1,045.36% 15.48% -98.51% -
  Horiz. % 26.78% -12.24% 3.83% -16.26% 1.72% 1.49% 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 0.32 0.30 0.37 0.45 0.37 1.13 0.51 -7.47%
  YoY % 6.67% -18.92% -17.78% 21.62% -67.26% 121.57% -
  Horiz. % 62.75% 58.82% 72.55% 88.24% 72.55% 221.57% 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.
 


 

208  164  559  1365 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.345+0.01 
 HSI-H8F 0.395-0.025 
 SAPNRG-WA 0.135+0.005 
 EKOVEST 0.78+0.01 
 VELESTO 0.385+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers