Highlights

[EDEN] YoY TTM Result on 2011-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -14.51%    YoY -     -711.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 86,990 123,515 141,002 204,800 233,565 237,776 252,575 -16.27%
  YoY % -29.57% -12.40% -31.15% -12.32% -1.77% -5.86% -
  Horiz. % 34.44% 48.90% 55.83% 81.08% 92.47% 94.14% 100.00%
PBT 4,363 12,720 19,556 -9,846 3,086 -5,902 4,918 -1.98%
  YoY % -65.70% -34.96% 298.62% -419.05% 152.29% -220.01% -
  Horiz. % 88.71% 258.64% 397.64% -200.20% 62.75% -120.01% 100.00%
Tax -9,726 -3,456 -8,374 5,216 -2,229 -6,219 -4,303 14.55%
  YoY % -181.42% 58.73% -260.54% 334.01% 64.16% -44.53% -
  Horiz. % 226.03% 80.32% 194.61% -121.22% 51.80% 144.53% 100.00%
NP -5,363 9,264 11,182 -4,630 857 -12,121 615 -
  YoY % -157.89% -17.15% 341.51% -640.26% 107.07% -2,070.89% -
  Horiz. % -872.03% 1,506.34% 1,818.21% -752.85% 139.35% -1,970.89% 100.00%
NP to SH -5,490 9,361 11,480 -4,878 798 -12,953 1,029 -
  YoY % -158.65% -18.46% 335.34% -711.28% 106.16% -1,358.79% -
  Horiz. % -533.53% 909.72% 1,115.65% -474.05% 77.55% -1,258.79% 100.00%
Tax Rate 222.92 % 27.17 % 42.82 % - % 72.23 % - % 87.49 % 16.86%
  YoY % 720.46% -36.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 254.79% 31.05% 48.94% 0.00% 82.56% 0.00% 100.00%
Total Cost 92,353 114,251 129,820 209,430 232,708 249,897 251,960 -15.40%
  YoY % -19.17% -11.99% -38.01% -10.00% -6.88% -0.82% -
  Horiz. % 36.65% 45.34% 51.52% 83.12% 92.36% 99.18% 100.00%
Net Worth 289,566 295,793 290,720 326,468 333,636 341,593 354,113 -3.30%
  YoY % -2.11% 1.75% -10.95% -2.15% -2.33% -3.54% -
  Horiz. % 81.77% 83.53% 82.10% 92.19% 94.22% 96.46% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 289,566 295,793 290,720 326,468 333,636 341,593 354,113 -3.30%
  YoY % -2.11% 1.75% -10.95% -2.15% -2.33% -3.54% -
  Horiz. % 81.77% 83.53% 82.10% 92.19% 94.22% 96.46% 100.00%
NOSH 311,362 311,362 315,999 312,500 333,636 314,166 309,999 0.07%
  YoY % 0.00% -1.47% 1.12% -6.34% 6.20% 1.34% -
  Horiz. % 100.44% 100.44% 101.94% 100.81% 107.62% 101.34% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -6.17 % 7.50 % 7.93 % -2.26 % 0.37 % -5.10 % 0.24 % -
  YoY % -182.27% -5.42% 450.88% -710.81% 107.25% -2,225.00% -
  Horiz. % -2,570.83% 3,125.00% 3,304.17% -941.67% 154.17% -2,125.00% 100.00%
ROE -1.90 % 3.16 % 3.95 % -1.49 % 0.24 % -3.79 % 0.29 % -
  YoY % -160.13% -20.00% 365.10% -720.83% 106.33% -1,406.90% -
  Horiz. % -655.17% 1,089.66% 1,362.07% -513.79% 82.76% -1,306.90% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 27.94 39.67 44.62 65.54 70.01 75.68 81.48 -16.33%
  YoY % -29.57% -11.09% -31.92% -6.38% -7.49% -7.12% -
  Horiz. % 34.29% 48.69% 54.76% 80.44% 85.92% 92.88% 100.00%
EPS -1.76 3.01 3.63 -1.56 0.24 -4.12 0.33 -
  YoY % -158.47% -17.08% 332.69% -750.00% 105.83% -1,348.48% -
  Horiz. % -533.33% 912.12% 1,100.00% -472.73% 72.73% -1,248.48% 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 0.9500 0.9200 1.0447 1.0000 1.0873 1.1423 -3.37%
  YoY % -2.11% 3.26% -11.94% 4.47% -8.03% -4.81% -
  Horiz. % 81.41% 83.17% 80.54% 91.46% 87.54% 95.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 21.57 30.62 34.96 50.77 57.90 58.95 62.62 -16.27%
  YoY % -29.56% -12.41% -31.14% -12.31% -1.78% -5.86% -
  Horiz. % 34.45% 48.90% 55.83% 81.08% 92.46% 94.14% 100.00%
EPS -1.36 2.32 2.85 -1.21 0.20 -3.21 0.26 -
  YoY % -158.62% -18.60% 335.54% -705.00% 106.23% -1,334.62% -
  Horiz. % -523.08% 892.31% 1,096.15% -465.38% 76.92% -1,234.62% 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 0.7179 0.7333 0.7207 0.8094 0.8271 0.8469 0.8779 -3.30%
  YoY % -2.10% 1.75% -10.96% -2.14% -2.34% -3.53% -
  Horiz. % 81.77% 83.53% 82.09% 92.20% 94.21% 96.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.3150 0.2800 0.3300 0.3900 0.4100 0.2900 0.6500 -
P/RPS 1.13 0.71 0.74 0.60 0.59 0.38 0.80 5.92%
  YoY % 59.15% -4.05% 23.33% 1.69% 55.26% -52.50% -
  Horiz. % 141.25% 88.75% 92.50% 75.00% 73.75% 47.50% 100.00%
P/EPS -17.87 9.31 9.08 -24.98 171.42 -7.03 195.82 -
  YoY % -291.94% 2.53% 136.35% -114.57% 2,538.41% -103.59% -
  Horiz. % -9.13% 4.75% 4.64% -12.76% 87.54% -3.59% 100.00%
EY -5.60 10.74 11.01 -4.00 0.58 -14.22 0.51 -
  YoY % -152.14% -2.45% 375.25% -789.66% 104.08% -2,888.24% -
  Horiz. % -1,098.04% 2,105.88% 2,158.82% -784.31% 113.73% -2,788.24% 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 0.34 0.29 0.36 0.37 0.41 0.27 0.57 -8.25%
  YoY % 17.24% -19.44% -2.70% -9.76% 51.85% -52.63% -
  Horiz. % 59.65% 50.88% 63.16% 64.91% 71.93% 47.37% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 30/05/13 31/05/12 31/05/11 27/05/10 28/05/09 27/05/08 -
Price 0.3350 0.3450 0.3000 0.3400 0.3400 0.4700 0.5800 -
P/RPS 1.20 0.87 0.67 0.52 0.49 0.62 0.71 9.14%
  YoY % 37.93% 29.85% 28.85% 6.12% -20.97% -12.68% -
  Horiz. % 169.01% 122.54% 94.37% 73.24% 69.01% 87.32% 100.00%
P/EPS -19.00 11.48 8.26 -21.78 142.15 -11.40 174.73 -
  YoY % -265.51% 38.98% 137.92% -115.32% 1,346.93% -106.52% -
  Horiz. % -10.87% 6.57% 4.73% -12.46% 81.35% -6.52% 100.00%
EY -5.26 8.71 12.11 -4.59 0.70 -8.77 0.57 -
  YoY % -160.39% -28.08% 363.83% -755.71% 107.98% -1,638.60% -
  Horiz. % -922.81% 1,528.07% 2,124.56% -805.26% 122.81% -1,538.60% 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 0.36 0.33 0.33 0.34 0.43 0.51 -5.64%
  YoY % 0.00% 9.09% 0.00% -2.94% -20.93% -15.69% -
  Horiz. % 70.59% 70.59% 64.71% 64.71% 66.67% 84.31% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 

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