Highlights

[EDEN] YoY TTM Result on 2010-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -25.69%    YoY -     131.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 83,665 145,617 186,932 214,075 228,085 256,357 241,974 -16.21%
  YoY % -42.54% -22.10% -12.68% -6.14% -11.03% 5.94% -
  Horiz. % 34.58% 60.18% 77.25% 88.47% 94.26% 105.94% 100.00%
PBT 13,980 20,570 -12,929 3,527 1,325 -4,365 3,096 28.53%
  YoY % -32.04% 259.10% -466.57% 166.19% 130.36% -240.99% -
  Horiz. % 451.55% 664.41% -417.60% 113.92% 42.80% -140.99% 100.00%
Tax -8,767 -7,626 5,662 -1,394 -6,467 -3,971 -414 66.25%
  YoY % -14.96% -234.69% 506.17% 78.44% -62.86% -859.18% -
  Horiz. % 2,117.63% 1,842.03% -1,367.63% 336.71% 1,562.08% 959.18% 100.00%
NP 5,213 12,944 -7,267 2,133 -5,142 -8,336 2,682 11.70%
  YoY % -59.73% 278.12% -440.69% 141.48% 38.32% -410.81% -
  Horiz. % 194.37% 482.62% -270.95% 79.53% -191.72% -310.81% 100.00%
NP to SH 5,271 13,223 -7,378 1,978 -6,287 -7,483 2,524 13.05%
  YoY % -60.14% 279.22% -473.00% 131.46% 15.98% -396.47% -
  Horiz. % 208.84% 523.89% -292.31% 78.37% -249.09% -296.47% 100.00%
Tax Rate 62.71 % 37.07 % - % 39.52 % 488.08 % - % 13.37 % 29.35%
  YoY % 69.17% 0.00% 0.00% -91.90% 0.00% 0.00% -
  Horiz. % 469.04% 277.26% 0.00% 295.59% 3,650.56% 0.00% 100.00%
Total Cost 78,452 132,673 194,199 211,942 233,227 264,693 239,292 -16.95%
  YoY % -40.87% -31.68% -8.37% -9.13% -11.89% 10.62% -
  Horiz. % 32.79% 55.44% 81.16% 88.57% 97.47% 110.62% 100.00%
Net Worth 289,566 283,500 319,523 340,690 348,800 342,750 257,420 1.98%
  YoY % 2.14% -11.27% -6.21% -2.32% 1.77% 33.15% -
  Horiz. % 112.49% 110.13% 124.13% 132.35% 135.50% 133.15% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 289,566 283,500 319,523 340,690 348,800 342,750 257,420 1.98%
  YoY % 2.14% -11.27% -6.21% -2.32% 1.77% 33.15% -
  Horiz. % 112.49% 110.13% 124.13% 132.35% 135.50% 133.15% 100.00%
NOSH 311,362 311,538 310,217 315,454 320,000 311,280 296,875 0.80%
  YoY % -0.06% 0.43% -1.66% -1.42% 2.80% 4.85% -
  Horiz. % 104.88% 104.94% 104.49% 106.26% 107.79% 104.85% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.23 % 8.89 % -3.89 % 1.00 % -2.25 % -3.25 % 1.11 % 33.27%
  YoY % -29.92% 328.53% -489.00% 144.44% 30.77% -392.79% -
  Horiz. % 561.26% 800.90% -350.45% 90.09% -202.70% -292.79% 100.00%
ROE 1.82 % 4.66 % -2.31 % 0.58 % -1.80 % -2.18 % 0.98 % 10.86%
  YoY % -60.94% 301.73% -498.28% 132.22% 17.43% -322.45% -
  Horiz. % 185.71% 475.51% -235.71% 59.18% -183.67% -222.45% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 26.87 46.74 60.26 67.86 71.28 82.36 81.51 -16.87%
  YoY % -42.51% -22.44% -11.20% -4.80% -13.45% 1.04% -
  Horiz. % 32.97% 57.34% 73.93% 83.25% 87.45% 101.04% 100.00%
EPS 1.69 4.24 -2.38 0.63 -1.96 -2.40 0.85 12.12%
  YoY % -60.14% 278.15% -477.78% 132.14% 18.33% -382.35% -
  Horiz. % 198.82% 498.82% -280.00% 74.12% -230.59% -282.35% 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 0.9300 0.9100 1.0300 1.0800 1.0900 1.1011 0.8671 1.17%
  YoY % 2.20% -11.65% -4.63% -0.92% -1.01% 26.99% -
  Horiz. % 107.25% 104.95% 118.79% 124.55% 125.71% 126.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 21.18 36.86 47.32 54.19 57.74 64.90 61.25 -16.21%
  YoY % -42.54% -22.10% -12.68% -6.15% -11.03% 5.96% -
  Horiz. % 34.58% 60.18% 77.26% 88.47% 94.27% 105.96% 100.00%
EPS 1.33 3.35 -1.87 0.50 -1.59 -1.89 0.64 12.95%
  YoY % -60.30% 279.14% -474.00% 131.45% 15.87% -395.31% -
  Horiz. % 207.81% 523.44% -292.19% 78.12% -248.44% -295.31% 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 0.7330 0.7177 0.8089 0.8624 0.8830 0.8677 0.6517 1.98%
  YoY % 2.13% -11.27% -6.20% -2.33% 1.76% 33.14% -
  Horiz. % 112.48% 110.13% 124.12% 132.33% 135.49% 133.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.3350 0.2800 0.2500 0.3900 0.4700 0.3700 0.8900 -
P/RPS 1.25 0.60 0.41 0.57 0.66 0.45 1.09 2.31%
  YoY % 108.33% 46.34% -28.07% -13.64% 46.67% -58.72% -
  Horiz. % 114.68% 55.05% 37.61% 52.29% 60.55% 41.28% 100.00%
P/EPS 19.79 6.60 -10.51 62.20 -23.92 -15.39 104.68 -24.22%
  YoY % 199.85% 162.80% -116.90% 360.03% -55.43% -114.70% -
  Horiz. % 18.91% 6.30% -10.04% 59.42% -22.85% -14.70% 100.00%
EY 5.05 15.16 -9.51 1.61 -4.18 -6.50 0.96 31.84%
  YoY % -66.69% 259.41% -690.68% 138.52% 35.69% -777.08% -
  Horiz. % 526.04% 1,579.17% -990.62% 167.71% -435.42% -677.08% 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 0.31 0.24 0.36 0.43 0.34 1.03 -16.06%
  YoY % 16.13% 29.17% -33.33% -16.28% 26.47% -66.99% -
  Horiz. % 34.95% 30.10% 23.30% 34.95% 41.75% 33.01% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 29/11/10 24/11/09 28/11/08 29/11/07 -
Price 0.3400 0.2700 0.2900 0.3800 0.4300 0.3100 0.8800 -
P/RPS 1.27 0.58 0.48 0.56 0.60 0.38 1.08 2.74%
  YoY % 118.97% 20.83% -14.29% -6.67% 57.89% -64.81% -
  Horiz. % 117.59% 53.70% 44.44% 51.85% 55.56% 35.19% 100.00%
P/EPS 20.08 6.36 -12.19 60.60 -21.89 -12.90 103.51 -23.90%
  YoY % 215.72% 152.17% -120.12% 376.84% -69.69% -112.46% -
  Horiz. % 19.40% 6.14% -11.78% 58.55% -21.15% -12.46% 100.00%
EY 4.98 15.72 -8.20 1.65 -4.57 -7.75 0.97 31.31%
  YoY % -68.32% 291.71% -596.97% 136.11% 41.03% -898.97% -
  Horiz. % 513.40% 1,620.62% -845.36% 170.10% -471.13% -798.97% 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 0.37 0.30 0.28 0.35 0.39 0.28 1.01 -15.40%
  YoY % 23.33% 7.14% -20.00% -10.26% 39.29% -72.28% -
  Horiz. % 36.63% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers