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.
 


 

218  266  536  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
7. Tony Fernandes to quit all positions except in AirAsia & AAX Good Articles to Share
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers