Highlights

[EDEN] YoY TTM Result on 2011-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -36.39%    YoY -     -349.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 83,735 107,318 136,300 204,078 221,876 231,924 254,794 -16.92%
  YoY % -21.97% -21.26% -33.21% -8.02% -4.33% -8.98% -
  Horiz. % 32.86% 42.12% 53.49% 80.10% 87.08% 91.02% 100.00%
PBT -234 12,947 21,498 -11,774 4,367 -6,801 5,073 -
  YoY % -101.81% -39.78% 282.59% -369.61% 164.21% -234.06% -
  Horiz. % -4.61% 255.21% 423.77% -232.09% 86.08% -134.06% 100.00%
Tax -9,478 -3,831 -7,948 5,321 -1,551 -6,388 -4,394 13.66%
  YoY % -147.40% 51.80% -249.37% 443.07% 75.72% -45.38% -
  Horiz. % 215.70% 87.19% 180.88% -121.10% 35.30% 145.38% 100.00%
NP -9,712 9,116 13,550 -6,453 2,816 -13,189 679 -
  YoY % -206.54% -32.72% 309.98% -329.15% 121.35% -2,042.42% -
  Horiz. % -1,430.34% 1,342.56% 1,995.58% -950.37% 414.73% -1,942.42% 100.00%
NP to SH -9,860 9,181 13,821 -6,653 2,662 -14,051 1,249 -
  YoY % -207.40% -33.57% 307.74% -349.92% 118.95% -1,224.98% -
  Horiz. % -789.43% 735.07% 1,106.57% -532.67% 213.13% -1,124.98% 100.00%
Tax Rate - % 29.59 % 36.97 % - % 35.52 % - % 86.62 % -
  YoY % 0.00% -19.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 34.16% 42.68% 0.00% 41.01% 0.00% 100.00%
Total Cost 93,447 98,202 122,750 210,531 219,060 245,113 254,115 -15.35%
  YoY % -4.84% -20.00% -41.70% -3.89% -10.63% -3.54% -
  Horiz. % 36.77% 38.64% 48.30% 82.85% 86.21% 96.46% 100.00%
Net Worth 283,339 295,793 290,311 323,494 333,636 338,135 344,136 -3.19%
  YoY % -4.21% 1.89% -10.26% -3.04% -1.33% -1.74% -
  Horiz. % 82.33% 85.95% 84.36% 94.00% 96.95% 98.26% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 283,339 295,793 290,311 323,494 333,636 338,135 344,136 -3.19%
  YoY % -4.21% 1.89% -10.26% -3.04% -1.33% -1.74% -
  Horiz. % 82.33% 85.95% 84.36% 94.00% 96.95% 98.26% 100.00%
NOSH 311,362 311,362 315,555 311,052 333,636 312,711 305,600 0.31%
  YoY % 0.00% -1.33% 1.45% -6.77% 6.69% 2.33% -
  Horiz. % 101.89% 101.89% 103.26% 101.78% 109.17% 102.33% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -11.60 % 8.49 % 9.94 % -3.16 % 1.27 % -5.69 % 0.27 % -
  YoY % -236.63% -14.59% 414.56% -348.82% 122.32% -2,207.41% -
  Horiz. % -4,296.30% 3,144.44% 3,681.48% -1,170.37% 470.37% -2,107.41% 100.00%
ROE -3.48 % 3.10 % 4.76 % -2.06 % 0.80 % -4.16 % 0.36 % -
  YoY % -212.26% -34.87% 331.07% -357.50% 119.23% -1,255.56% -
  Horiz. % -966.67% 861.11% 1,322.22% -572.22% 222.22% -1,155.56% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 26.89 34.47 43.19 65.61 66.50 74.17 83.38 -17.18%
  YoY % -21.99% -20.19% -34.17% -1.34% -10.34% -11.05% -
  Horiz. % 32.25% 41.34% 51.80% 78.69% 79.76% 88.95% 100.00%
EPS -3.17 2.95 4.38 -2.14 0.80 -4.49 0.41 -
  YoY % -207.46% -32.65% 304.67% -367.50% 117.82% -1,195.12% -
  Horiz. % -773.17% 719.51% 1,068.29% -521.95% 195.12% -1,095.12% 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 0.9100 0.9500 0.9200 1.0400 1.0000 1.0813 1.1261 -3.49%
  YoY % -4.21% 3.26% -11.54% 4.00% -7.52% -3.98% -
  Horiz. % 80.81% 84.36% 81.70% 92.35% 88.80% 96.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 20.76 26.61 33.79 50.59 55.01 57.50 63.17 -16.92%
  YoY % -21.98% -21.25% -33.21% -8.03% -4.33% -8.98% -
  Horiz. % 32.86% 42.12% 53.49% 80.09% 87.08% 91.02% 100.00%
EPS -2.44 2.28 3.43 -1.65 0.66 -3.48 0.31 -
  YoY % -207.02% -33.53% 307.88% -350.00% 118.97% -1,222.58% -
  Horiz. % -787.10% 735.48% 1,106.45% -532.26% 212.90% -1,122.58% 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 0.7024 0.7333 0.7197 0.8020 0.8271 0.8383 0.8532 -3.19%
  YoY % -4.21% 1.89% -10.26% -3.03% -1.34% -1.75% -
  Horiz. % 82.33% 85.95% 84.35% 94.00% 96.94% 98.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.3150 0.3150 0.3200 0.3200 0.3400 0.5000 0.4100 -
P/RPS 1.17 0.91 0.74 0.49 0.51 0.67 0.49 15.60%
  YoY % 28.57% 22.97% 51.02% -3.92% -23.88% 36.73% -
  Horiz. % 238.78% 185.71% 151.02% 100.00% 104.08% 136.73% 100.00%
P/EPS -9.95 10.68 7.31 -14.96 42.61 -11.13 100.32 -
  YoY % -193.16% 46.10% 148.86% -135.11% 482.84% -111.09% -
  Horiz. % -9.92% 10.65% 7.29% -14.91% 42.47% -11.09% 100.00%
EY -10.05 9.36 13.69 -6.68 2.35 -8.99 1.00 -
  YoY % -207.37% -31.63% 304.94% -384.26% 126.14% -999.00% -
  Horiz. % -1,005.00% 936.00% 1,369.00% -668.00% 235.00% -899.00% 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 0.33 0.35 0.31 0.34 0.46 0.36 -0.47%
  YoY % 6.06% -5.71% 12.90% -8.82% -26.09% 27.78% -
  Horiz. % 97.22% 91.67% 97.22% 86.11% 94.44% 127.78% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.3200 0.2850 0.2900 0.3100 0.3700 0.4900 0.4200 -
P/RPS 1.19 0.83 0.67 0.47 0.56 0.66 0.50 15.54%
  YoY % 43.37% 23.88% 42.55% -16.07% -15.15% 32.00% -
  Horiz. % 238.00% 166.00% 134.00% 94.00% 112.00% 132.00% 100.00%
P/EPS -10.11 9.67 6.62 -14.49 46.37 -10.91 102.76 -
  YoY % -204.55% 46.07% 145.69% -131.25% 525.02% -110.62% -
  Horiz. % -9.84% 9.41% 6.44% -14.10% 45.12% -10.62% 100.00%
EY -9.90 10.35 15.10 -6.90 2.16 -9.17 0.97 -
  YoY % -195.65% -31.46% 318.84% -419.44% 123.56% -1,045.36% -
  Horiz. % -1,020.62% 1,067.01% 1,556.70% -711.34% 222.68% -945.36% 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 0.30 0.32 0.30 0.37 0.45 0.37 -0.92%
  YoY % 16.67% -6.25% 6.67% -18.92% -17.78% 21.62% -
  Horiz. % 94.59% 81.08% 86.49% 81.08% 100.00% 121.62% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers