[EDEN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -10.9%
YoY- -473.0%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 136,300 141,002 173,282 186,932 204,078 204,800 205,771 -24.03%
PBT 21,498 19,556 19,366 -12,929 -11,774 -9,846 -8,674 -
Tax -7,948 -8,374 -8,658 5,662 5,321 5,216 4,627 -
NP 13,550 11,182 10,708 -7,267 -6,453 -4,630 -4,047 -
-
NP to SH 13,821 11,480 11,072 -7,378 -6,653 -4,878 -4,260 -
-
Tax Rate 36.97% 42.82% 44.71% - - - - -
Total Cost 122,750 129,820 162,574 194,199 210,531 209,430 209,818 -30.07%
-
Net Worth 290,311 290,720 283,358 319,523 323,494 326,468 320,981 -6.48%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 290,311 290,720 283,358 319,523 323,494 326,468 320,981 -6.48%
NOSH 311,362 311,362 311,362 310,217 311,052 312,500 308,636 0.58%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.94% 7.93% 6.18% -3.89% -3.16% -2.26% -1.97% -
ROE 4.76% 3.95% 3.91% -2.31% -2.06% -1.49% -1.33% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 43.19 44.62 55.65 60.26 65.61 65.54 66.67 -25.15%
EPS 4.38 3.63 3.56 -2.38 -2.14 -1.56 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.91 1.03 1.04 1.0447 1.04 -7.85%
Adjusted Per Share Value based on latest NOSH - 310,217
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.96 27.89 34.27 36.97 40.36 40.50 40.70 -24.03%
EPS 2.73 2.27 2.19 -1.46 -1.32 -0.96 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5741 0.575 0.5604 0.6319 0.6398 0.6457 0.6348 -6.48%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.32 0.33 0.31 0.25 0.32 0.39 0.40 -
P/RPS 0.74 0.74 0.56 0.41 0.49 0.60 0.60 15.02%
P/EPS 7.31 9.08 8.72 -10.51 -14.96 -24.98 -28.98 -
EY 13.69 11.01 11.47 -9.51 -6.68 -4.00 -3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.24 0.31 0.37 0.38 -5.33%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 01/03/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.29 0.30 0.36 0.29 0.31 0.34 0.38 -
P/RPS 0.67 0.67 0.65 0.48 0.47 0.52 0.57 11.38%
P/EPS 6.62 8.26 10.12 -12.19 -14.49 -21.78 -27.53 -
EY 15.10 12.11 9.88 -8.20 -6.90 -4.59 -3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.40 0.28 0.30 0.33 0.37 -9.23%

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