[EDEN] YoY Annualized 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- 133.41%
YoY- 30.3%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 90,540 219,660 223,544 198,912 244,940 223,316 224,300 -14.02%
PBT 1,700 940 5,628 10,484 7,888 3,728 259,900 -56.72%
Tax -748 -1,884 -4,240 -6,064 -5,536 -2,724 -43,372 -49.13%
NP 952 -944 1,388 4,420 2,352 1,004 216,528 -59.49%
-
NP to SH 632 -1,000 1,472 4,524 3,472 1,132 216,528 -62.16%
-
Tax Rate 44.00% 200.43% 75.34% 57.84% 70.18% 73.07% 16.69% -
Total Cost 89,588 220,604 222,156 194,492 242,588 222,312 7,772 50.24%
-
Net Worth 286,453 326,468 333,636 341,593 354,113 273,566 313,284 -1.47%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 286,453 326,468 333,636 341,593 354,113 273,566 313,284 -1.47%
NOSH 311,362 312,500 333,636 314,166 309,999 314,444 301,235 0.55%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.05% -0.43% 0.62% 2.22% 0.96% 0.45% 96.53% -
ROE 0.22% -0.31% 0.44% 1.32% 0.98% 0.41% 69.12% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 29.08 70.29 67.00 63.31 79.01 71.02 74.46 -14.49%
EPS 0.20 -0.32 0.48 1.48 1.12 0.36 71.88 -62.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.0447 1.00 1.0873 1.1423 0.87 1.04 -2.02%
Adjusted Per Share Value based on latest NOSH - 314,166
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 17.92 43.47 44.23 39.36 48.47 44.19 44.38 -14.01%
EPS 0.13 -0.20 0.29 0.90 0.69 0.22 42.85 -61.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5668 0.646 0.6602 0.6759 0.7007 0.5413 0.6199 -1.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.33 0.39 0.41 0.29 0.65 0.81 0.41 -
P/RPS 1.13 0.55 0.61 0.46 0.82 1.14 0.55 12.73%
P/EPS 162.58 -121.87 92.93 20.14 58.04 225.00 0.57 156.34%
EY 0.62 -0.82 1.08 4.97 1.72 0.44 175.32 -60.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.41 0.27 0.57 0.93 0.39 -1.32%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 27/05/10 28/05/09 27/05/08 31/05/07 31/05/06 -
Price 0.30 0.34 0.34 0.47 0.58 0.91 0.35 -
P/RPS 1.03 0.48 0.51 0.74 0.73 1.28 0.47 13.95%
P/EPS 147.80 -106.25 77.06 32.64 51.79 252.78 0.49 158.74%
EY 0.68 -0.94 1.30 3.06 1.93 0.40 205.37 -61.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.34 0.43 0.51 1.05 0.34 -0.49%

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