[EDEN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 108.35%
YoY- 30.3%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 227,407 167,101 105,132 49,728 246,574 188,299 122,491 50.88%
PBT 4,296 3,087 2,068 2,621 -1,726 -4,786 2,320 50.62%
Tax -2,684 -3,827 -2,849 -1,516 -12,488 -3,447 -2,548 3.51%
NP 1,612 -740 -781 1,105 -14,214 -8,233 -228 -
-
NP to SH 1,576 -734 -714 1,131 -13,539 -7,679 105 505.48%
-
Tax Rate 62.48% 123.97% 137.77% 57.84% - - 109.83% -
Total Cost 225,795 167,841 105,913 48,623 260,788 196,532 122,719 49.98%
-
Net Worth 328,745 338,808 335,673 341,593 336,140 342,321 394,134 -11.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 328,745 338,808 335,673 341,593 336,140 342,321 394,134 -11.36%
NOSH 313,090 310,833 310,434 314,166 311,241 310,890 350,000 -7.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.71% -0.44% -0.74% 2.22% -5.76% -4.37% -0.19% -
ROE 0.48% -0.22% -0.21% 0.33% -4.03% -2.24% 0.03% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.63 53.76 33.87 15.83 79.22 60.57 35.00 62.47%
EPS 0.51 -0.24 -0.23 0.37 -4.35 -2.47 0.03 557.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.09 1.0813 1.0873 1.08 1.1011 1.1261 -4.54%
Adjusted Per Share Value based on latest NOSH - 314,166
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 45.00 33.07 20.80 9.84 48.79 37.26 24.24 50.87%
EPS 0.31 -0.15 -0.14 0.22 -2.68 -1.52 0.02 518.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6505 0.6704 0.6642 0.6759 0.6652 0.6774 0.7799 -11.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.38 0.47 0.50 0.29 0.33 0.37 0.41 -
P/RPS 0.52 0.87 1.48 1.83 0.42 0.61 1.17 -41.67%
P/EPS 75.49 -199.03 -217.39 80.56 -7.59 -14.98 1,366.67 -85.41%
EY 1.32 -0.50 -0.46 1.24 -13.18 -6.68 0.07 604.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.46 0.27 0.31 0.34 0.36 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.42 0.43 0.49 0.47 0.33 0.31 0.42 -
P/RPS 0.58 0.80 1.45 2.97 0.42 0.51 1.20 -38.33%
P/EPS 83.44 -182.10 -213.04 130.56 -7.59 -12.55 1,400.00 -84.66%
EY 1.20 -0.55 -0.47 0.77 -13.18 -7.97 0.07 561.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.45 0.43 0.31 0.28 0.37 5.31%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment