Highlights

[EDEN] YoY TTM Result on 2009-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     55.26%    YoY -     15.98%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 145,617 186,932 214,075 228,085 256,357 241,974 235,249 -7.68%
  YoY % -22.10% -12.68% -6.14% -11.03% 5.94% 2.86% -
  Horiz. % 61.90% 79.46% 91.00% 96.95% 108.97% 102.86% 100.00%
PBT 20,570 -12,929 3,527 1,325 -4,365 3,096 92,063 -22.08%
  YoY % 259.10% -466.57% 166.19% 130.36% -240.99% -96.64% -
  Horiz. % 22.34% -14.04% 3.83% 1.44% -4.74% 3.36% 100.00%
Tax -7,626 5,662 -1,394 -6,467 -3,971 -414 -8,975 -2.68%
  YoY % -234.69% 506.17% 78.44% -62.86% -859.18% 95.39% -
  Horiz. % 84.97% -63.09% 15.53% 72.06% 44.25% 4.61% 100.00%
NP 12,944 -7,267 2,133 -5,142 -8,336 2,682 83,088 -26.63%
  YoY % 278.12% -440.69% 141.48% 38.32% -410.81% -96.77% -
  Horiz. % 15.58% -8.75% 2.57% -6.19% -10.03% 3.23% 100.00%
NP to SH 13,223 -7,378 1,978 -6,287 -7,483 2,524 83,024 -26.36%
  YoY % 279.22% -473.00% 131.46% 15.98% -396.47% -96.96% -
  Horiz. % 15.93% -8.89% 2.38% -7.57% -9.01% 3.04% 100.00%
Tax Rate 37.07 % - % 39.52 % 488.08 % - % 13.37 % 9.75 % 24.91%
  YoY % 0.00% 0.00% -91.90% 0.00% 0.00% 37.13% -
  Horiz. % 380.21% 0.00% 405.33% 5,005.95% 0.00% 137.13% 100.00%
Total Cost 132,673 194,199 211,942 233,227 264,693 239,292 152,161 -2.26%
  YoY % -31.68% -8.37% -9.13% -11.89% 10.62% 57.26% -
  Horiz. % 87.19% 127.63% 139.29% 153.28% 173.96% 157.26% 100.00%
Net Worth 283,500 319,523 340,690 348,800 342,750 257,420 0 -
  YoY % -11.27% -6.21% -2.32% 1.77% 33.15% 0.00% -
  Horiz. % 110.13% 124.13% 132.35% 135.50% 133.15% 100.00% -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 283,500 319,523 340,690 348,800 342,750 257,420 0 -
  YoY % -11.27% -6.21% -2.32% 1.77% 33.15% 0.00% -
  Horiz. % 110.13% 124.13% 132.35% 135.50% 133.15% 100.00% -
NOSH 311,538 310,217 315,454 320,000 311,280 296,875 275,312 2.08%
  YoY % 0.43% -1.66% -1.42% 2.80% 4.85% 7.83% -
  Horiz. % 113.16% 112.68% 114.58% 116.23% 113.06% 107.83% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.89 % -3.89 % 1.00 % -2.25 % -3.25 % 1.11 % 35.32 % -20.52%
  YoY % 328.53% -489.00% 144.44% 30.77% -392.79% -96.86% -
  Horiz. % 25.17% -11.01% 2.83% -6.37% -9.20% 3.14% 100.00%
ROE 4.66 % -2.31 % 0.58 % -1.80 % -2.18 % 0.98 % - % -
  YoY % 301.73% -498.28% 132.22% 17.43% -322.45% 0.00% -
  Horiz. % 475.51% -235.71% 59.18% -183.67% -222.45% 100.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 46.74 60.26 67.86 71.28 82.36 81.51 85.45 -9.56%
  YoY % -22.44% -11.20% -4.80% -13.45% 1.04% -4.61% -
  Horiz. % 54.70% 70.52% 79.41% 83.42% 96.38% 95.39% 100.00%
EPS 4.24 -2.38 0.63 -1.96 -2.40 0.85 30.16 -27.87%
  YoY % 278.15% -477.78% 132.14% 18.33% -382.35% -97.18% -
  Horiz. % 14.06% -7.89% 2.09% -6.50% -7.96% 2.82% 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 0.9100 1.0300 1.0800 1.0900 1.1011 0.8671 0.0000 -
  YoY % -11.65% -4.63% -0.92% -1.01% 26.99% 0.00% -
  Horiz. % 104.95% 118.79% 124.55% 125.71% 126.99% 100.00% -
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.10 46.34 53.07 56.55 63.56 59.99 58.32 -7.68%
  YoY % -22.10% -12.68% -6.15% -11.03% 5.95% 2.86% -
  Horiz. % 61.90% 79.46% 91.00% 96.97% 108.98% 102.86% 100.00%
EPS 3.28 -1.83 0.49 -1.56 -1.86 0.63 20.58 -26.35%
  YoY % 279.23% -473.47% 131.41% 16.13% -395.24% -96.94% -
  Horiz. % 15.94% -8.89% 2.38% -7.58% -9.04% 3.06% 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 0.7028 0.7922 0.8446 0.8647 0.8497 0.6382 0.0000 -
  YoY % -11.29% -6.20% -2.32% 1.77% 33.14% 0.00% -
  Horiz. % 110.12% 124.13% 132.34% 135.49% 133.14% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.2800 0.2500 0.3900 0.4700 0.3700 0.8900 0.5200 -
P/RPS 0.60 0.41 0.57 0.66 0.45 1.09 0.61 -0.27%
  YoY % 46.34% -28.07% -13.64% 46.67% -58.72% 78.69% -
  Horiz. % 98.36% 67.21% 93.44% 108.20% 73.77% 178.69% 100.00%
P/EPS 6.60 -10.51 62.20 -23.92 -15.39 104.68 1.72 25.10%
  YoY % 162.80% -116.90% 360.03% -55.43% -114.70% 5,986.05% -
  Horiz. % 383.72% -611.05% 3,616.28% -1,390.70% -894.77% 6,086.05% 100.00%
EY 15.16 -9.51 1.61 -4.18 -6.50 0.96 57.99 -20.02%
  YoY % 259.41% -690.68% 138.52% 35.69% -777.08% -98.34% -
  Horiz. % 26.14% -16.40% 2.78% -7.21% -11.21% 1.66% 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 0.31 0.24 0.36 0.43 0.34 1.03 0.00 -
  YoY % 29.17% -33.33% -16.28% 26.47% -66.99% 0.00% -
  Horiz. % 30.10% 23.30% 34.95% 41.75% 33.01% 100.00% -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 29/11/10 24/11/09 28/11/08 29/11/07 22/12/06 -
Price 0.2700 0.2900 0.3800 0.4300 0.3100 0.8800 0.6500 -
P/RPS 0.58 0.48 0.56 0.60 0.38 1.08 0.76 -4.40%
  YoY % 20.83% -14.29% -6.67% 57.89% -64.81% 42.11% -
  Horiz. % 76.32% 63.16% 73.68% 78.95% 50.00% 142.11% 100.00%
P/EPS 6.36 -12.19 60.60 -21.89 -12.90 103.51 2.16 19.70%
  YoY % 152.17% -120.12% 376.84% -69.69% -112.46% 4,692.13% -
  Horiz. % 294.44% -564.35% 2,805.56% -1,013.43% -597.22% 4,792.13% 100.00%
EY 15.72 -8.20 1.65 -4.57 -7.75 0.97 46.39 -16.49%
  YoY % 291.71% -596.97% 136.11% 41.03% -898.97% -97.91% -
  Horiz. % 33.89% -17.68% 3.56% -9.85% -16.71% 2.09% 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 0.28 0.35 0.39 0.28 1.01 0.00 -
  YoY % 7.14% -20.00% -10.26% 39.29% -72.28% 0.00% -
  Horiz. % 29.70% 27.72% 34.65% 38.61% 27.72% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers