Highlights

[EDEN] YoY TTM Result on 2010-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     233.58%    YoY -     118.95%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 107,318 136,300 204,078 221,876 231,924 254,794 235,540 -12.27%
  YoY % -21.26% -33.21% -8.02% -4.33% -8.98% 8.17% -
  Horiz. % 45.56% 57.87% 86.64% 94.20% 98.46% 108.17% 100.00%
PBT 12,947 21,498 -11,774 4,367 -6,801 5,073 2,486 31.62%
  YoY % -39.78% 282.59% -369.61% 164.21% -234.06% 104.06% -
  Horiz. % 520.80% 864.76% -473.61% 175.66% -273.57% 204.06% 100.00%
Tax -3,831 -7,948 5,321 -1,551 -6,388 -4,394 106 -
  YoY % 51.80% -249.37% 443.07% 75.72% -45.38% -4,245.28% -
  Horiz. % -3,614.15% -7,498.11% 5,019.81% -1,463.21% -6,026.42% -4,145.28% 100.00%
NP 9,116 13,550 -6,453 2,816 -13,189 679 2,592 23.29%
  YoY % -32.72% 309.98% -329.15% 121.35% -2,042.42% -73.80% -
  Horiz. % 351.70% 522.76% -248.96% 108.64% -508.83% 26.20% 100.00%
NP to SH 9,181 13,821 -6,653 2,662 -14,051 1,249 2,455 24.56%
  YoY % -33.57% 307.74% -349.92% 118.95% -1,224.98% -49.12% -
  Horiz. % 373.97% 562.97% -271.00% 108.43% -572.34% 50.88% 100.00%
Tax Rate 29.59 % 36.97 % - % 35.52 % - % 86.62 % -4.26 % -
  YoY % -19.96% 0.00% 0.00% 0.00% 0.00% 2,133.33% -
  Horiz. % -694.60% -867.84% 0.00% -833.80% 0.00% -2,033.33% 100.00%
Total Cost 98,202 122,750 210,531 219,060 245,113 254,115 232,948 -13.40%
  YoY % -20.00% -41.70% -3.89% -10.63% -3.54% 9.09% -
  Horiz. % 42.16% 52.69% 90.38% 94.04% 105.22% 109.09% 100.00%
Net Worth 295,793 290,311 323,494 333,636 338,135 344,136 257,599 2.33%
  YoY % 1.89% -10.26% -3.04% -1.33% -1.74% 33.59% -
  Horiz. % 114.83% 112.70% 125.58% 129.52% 131.26% 133.59% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 295,793 290,311 323,494 333,636 338,135 344,136 257,599 2.33%
  YoY % 1.89% -10.26% -3.04% -1.33% -1.74% 33.59% -
  Horiz. % 114.83% 112.70% 125.58% 129.52% 131.26% 133.59% 100.00%
NOSH 311,362 315,555 311,052 333,636 312,711 305,600 298,181 0.72%
  YoY % -1.33% 1.45% -6.77% 6.69% 2.33% 2.49% -
  Horiz. % 104.42% 105.83% 104.32% 111.89% 104.87% 102.49% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.49 % 9.94 % -3.16 % 1.27 % -5.69 % 0.27 % 1.10 % 40.53%
  YoY % -14.59% 414.56% -348.82% 122.32% -2,207.41% -75.45% -
  Horiz. % 771.82% 903.64% -287.27% 115.45% -517.27% 24.55% 100.00%
ROE 3.10 % 4.76 % -2.06 % 0.80 % -4.16 % 0.36 % 0.95 % 21.77%
  YoY % -34.87% 331.07% -357.50% 119.23% -1,255.56% -62.11% -
  Horiz. % 326.32% 501.05% -216.84% 84.21% -437.89% 37.89% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 34.47 43.19 65.61 66.50 74.17 83.38 78.99 -12.90%
  YoY % -20.19% -34.17% -1.34% -10.34% -11.05% 5.56% -
  Horiz. % 43.64% 54.68% 83.06% 84.19% 93.90% 105.56% 100.00%
EPS 2.95 4.38 -2.14 0.80 -4.49 0.41 0.82 23.76%
  YoY % -32.65% 304.67% -367.50% 117.82% -1,195.12% -50.00% -
  Horiz. % 359.76% 534.15% -260.98% 97.56% -547.56% 50.00% 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 0.9500 0.9200 1.0400 1.0000 1.0813 1.1261 0.8639 1.59%
  YoY % 3.26% -11.54% 4.00% -7.52% -3.98% 30.35% -
  Horiz. % 109.97% 106.49% 120.38% 115.75% 125.16% 130.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.61 33.79 50.59 55.01 57.50 63.17 58.39 -12.27%
  YoY % -21.25% -33.21% -8.03% -4.33% -8.98% 8.19% -
  Horiz. % 45.57% 57.87% 86.64% 94.21% 98.48% 108.19% 100.00%
EPS 2.28 3.43 -1.65 0.66 -3.48 0.31 0.61 24.55%
  YoY % -33.53% 307.88% -350.00% 118.97% -1,222.58% -49.18% -
  Horiz. % 373.77% 562.30% -270.49% 108.20% -570.49% 50.82% 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 0.7333 0.7197 0.8020 0.8271 0.8383 0.8532 0.6386 2.33%
  YoY % 1.89% -10.26% -3.03% -1.34% -1.75% 33.60% -
  Horiz. % 114.83% 112.70% 125.59% 129.52% 131.27% 133.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.3150 0.3200 0.3200 0.3400 0.5000 0.4100 1.2800 -
P/RPS 0.91 0.74 0.49 0.51 0.67 0.49 1.62 -9.16%
  YoY % 22.97% 51.02% -3.92% -23.88% 36.73% -69.75% -
  Horiz. % 56.17% 45.68% 30.25% 31.48% 41.36% 30.25% 100.00%
P/EPS 10.68 7.31 -14.96 42.61 -11.13 100.32 155.47 -35.98%
  YoY % 46.10% 148.86% -135.11% 482.84% -111.09% -35.47% -
  Horiz. % 6.87% 4.70% -9.62% 27.41% -7.16% 64.53% 100.00%
EY 9.36 13.69 -6.68 2.35 -8.99 1.00 0.64 56.32%
  YoY % -31.63% 304.94% -384.26% 126.14% -999.00% 56.25% -
  Horiz. % 1,462.50% 2,139.06% -1,043.75% 367.19% -1,404.69% 156.25% 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 0.33 0.35 0.31 0.34 0.46 0.36 1.48 -22.11%
  YoY % -5.71% 12.90% -8.82% -26.09% 27.78% -75.68% -
  Horiz. % 22.30% 23.65% 20.95% 22.97% 31.08% 24.32% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 27/08/07 -
Price 0.2850 0.2900 0.3100 0.3700 0.4900 0.4200 0.9800 -
P/RPS 0.83 0.67 0.47 0.56 0.66 0.50 1.24 -6.47%
  YoY % 23.88% 42.55% -16.07% -15.15% 32.00% -59.68% -
  Horiz. % 66.94% 54.03% 37.90% 45.16% 53.23% 40.32% 100.00%
P/EPS 9.67 6.62 -14.49 46.37 -10.91 102.76 119.03 -34.16%
  YoY % 46.07% 145.69% -131.25% 525.02% -110.62% -13.67% -
  Horiz. % 8.12% 5.56% -12.17% 38.96% -9.17% 86.33% 100.00%
EY 10.35 15.10 -6.90 2.16 -9.17 0.97 0.84 51.92%
  YoY % -31.46% 318.84% -419.44% 123.56% -1,045.36% 15.48% -
  Horiz. % 1,232.14% 1,797.62% -821.43% 257.14% -1,091.67% 115.48% 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 0.30 0.32 0.30 0.37 0.45 0.37 1.13 -19.81%
  YoY % -6.25% 6.67% -18.92% -17.78% 21.62% -67.26% -
  Horiz. % 26.55% 28.32% 26.55% 32.74% 39.82% 32.74% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers