[EDEN] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -36.39%
YoY- -349.92%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 141,002 173,282 186,932 204,078 204,800 205,771 214,075 -24.27%
PBT 19,556 19,366 -12,929 -11,774 -9,846 -8,674 3,527 212.94%
Tax -8,374 -8,658 5,662 5,321 5,216 4,627 -1,394 230.09%
NP 11,182 10,708 -7,267 -6,453 -4,630 -4,047 2,133 201.47%
-
NP to SH 11,480 11,072 -7,378 -6,653 -4,878 -4,260 1,978 222.61%
-
Tax Rate 42.82% 44.71% - - - - 39.52% -
Total Cost 129,820 162,574 194,199 210,531 209,430 209,818 211,942 -27.85%
-
Net Worth 290,720 283,358 319,523 323,494 326,468 320,981 340,690 -10.02%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 290,720 283,358 319,523 323,494 326,468 320,981 340,690 -10.02%
NOSH 311,362 311,362 310,217 311,052 312,500 308,636 315,454 -0.86%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.93% 6.18% -3.89% -3.16% -2.26% -1.97% 1.00% -
ROE 3.95% 3.91% -2.31% -2.06% -1.49% -1.33% 0.58% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 44.62 55.65 60.26 65.61 65.54 66.67 67.86 -24.36%
EPS 3.63 3.56 -2.38 -2.14 -1.56 -1.38 0.63 221.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 1.03 1.04 1.0447 1.04 1.08 -10.12%
Adjusted Per Share Value based on latest NOSH - 311,052
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 27.90 34.29 36.99 40.38 40.53 40.72 42.36 -24.28%
EPS 2.27 2.19 -1.46 -1.32 -0.97 -0.84 0.39 223.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5753 0.5607 0.6323 0.6401 0.646 0.6352 0.6742 -10.02%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.33 0.31 0.25 0.32 0.39 0.40 0.39 -
P/RPS 0.74 0.56 0.41 0.49 0.60 0.60 0.57 18.98%
P/EPS 9.08 8.72 -10.51 -14.96 -24.98 -28.98 62.20 -72.24%
EY 11.01 11.47 -9.51 -6.68 -4.00 -3.45 1.61 259.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.24 0.31 0.37 0.38 0.36 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 01/03/12 30/11/11 26/08/11 31/05/11 28/02/11 29/11/10 -
Price 0.30 0.36 0.29 0.31 0.34 0.38 0.38 -
P/RPS 0.67 0.65 0.48 0.47 0.52 0.57 0.56 12.68%
P/EPS 8.26 10.12 -12.19 -14.49 -21.78 -27.53 60.60 -73.48%
EY 12.11 9.88 -8.20 -6.90 -4.59 -3.63 1.65 277.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.28 0.30 0.33 0.37 0.35 -3.84%

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