[EDEN] QoQ TTM Result on 31-Mar-2011 [#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
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 173,282 186,932 204,078 204,800 205,771 214,075 221,876 -15.15%
PBT 19,366 -12,929 -11,774 -9,846 -8,674 3,527 4,367 169.19%
Tax -8,658 5,662 5,321 5,216 4,627 -1,394 -1,551 213.69%
NP 10,708 -7,267 -6,453 -4,630 -4,047 2,133 2,816 143.03%
-
NP to SH 11,072 -7,378 -6,653 -4,878 -4,260 1,978 2,662 157.95%
-
Tax Rate 44.71% - - - - 39.52% 35.52% -
Total Cost 162,574 194,199 210,531 209,430 209,818 211,942 219,060 -17.98%
-
Net Worth 283,358 319,523 323,494 326,468 320,981 340,690 333,636 -10.29%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 283,358 319,523 323,494 326,468 320,981 340,690 333,636 -10.29%
NOSH 311,362 310,217 311,052 312,500 308,636 315,454 333,636 -4.48%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.18% -3.89% -3.16% -2.26% -1.97% 1.00% 1.27% -
ROE 3.91% -2.31% -2.06% -1.49% -1.33% 0.58% 0.80% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 55.65 60.26 65.61 65.54 66.67 67.86 66.50 -11.16%
EPS 3.56 -2.38 -2.14 -1.56 -1.38 0.63 0.80 169.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 1.03 1.04 1.0447 1.04 1.08 1.00 -6.07%
Adjusted Per Share Value based on latest NOSH - 312,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.29 36.99 40.38 40.53 40.72 42.36 43.90 -15.14%
EPS 2.19 -1.46 -1.32 -0.97 -0.84 0.39 0.53 156.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5607 0.6323 0.6401 0.646 0.6352 0.6742 0.6602 -10.29%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.31 0.25 0.32 0.39 0.40 0.39 0.34 -
P/RPS 0.56 0.41 0.49 0.60 0.60 0.57 0.51 6.41%
P/EPS 8.72 -10.51 -14.96 -24.98 -28.98 62.20 42.61 -65.17%
EY 11.47 -9.51 -6.68 -4.00 -3.45 1.61 2.35 186.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.31 0.37 0.38 0.36 0.34 0.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 01/03/12 30/11/11 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 -
Price 0.36 0.29 0.31 0.34 0.38 0.38 0.37 -
P/RPS 0.65 0.48 0.47 0.52 0.57 0.56 0.56 10.41%
P/EPS 10.12 -12.19 -14.49 -21.78 -27.53 60.60 46.37 -63.65%
EY 9.88 -8.20 -6.90 -4.59 -3.63 1.65 2.16 174.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.28 0.30 0.33 0.37 0.35 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