[EDEN] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -8.48%
YoY- -1224.98%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 136,300 204,078 221,876 231,924 254,794 235,540 233,002 -8.54%
PBT 21,498 -11,774 4,367 -6,801 5,073 2,486 91,845 -21.47%
Tax -7,948 5,321 -1,551 -6,388 -4,394 106 -8,456 -1.02%
NP 13,550 -6,453 2,816 -13,189 679 2,592 83,389 -26.10%
-
NP to SH 13,821 -6,653 2,662 -14,051 1,249 2,455 83,218 -25.83%
-
Tax Rate 36.97% - 35.52% - 86.62% -4.26% 9.21% -
Total Cost 122,750 210,531 219,060 245,113 254,115 232,948 149,613 -3.24%
-
Net Worth 290,311 323,494 333,636 338,135 344,136 257,599 290,594 -0.01%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 290,311 323,494 333,636 338,135 344,136 257,599 290,594 -0.01%
NOSH 311,362 311,052 333,636 312,711 305,600 298,181 301,196 0.55%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.94% -3.16% 1.27% -5.69% 0.27% 1.10% 35.79% -
ROE 4.76% -2.06% 0.80% -4.16% 0.36% 0.95% 28.64% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 43.19 65.61 66.50 74.17 83.38 78.99 77.36 -9.24%
EPS 4.38 -2.14 0.80 -4.49 0.41 0.82 27.63 -26.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.04 1.00 1.0813 1.1261 0.8639 0.9648 -0.78%
Adjusted Per Share Value based on latest NOSH - 312,711
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 26.97 40.38 43.90 45.89 50.42 46.61 46.11 -8.54%
EPS 2.73 -1.32 0.53 -2.78 0.25 0.49 16.47 -25.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5745 0.6401 0.6602 0.6691 0.681 0.5097 0.575 -0.01%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.32 0.32 0.34 0.50 0.41 1.28 0.40 -
P/RPS 0.74 0.49 0.51 0.67 0.49 1.62 0.52 6.05%
P/EPS 7.31 -14.96 42.61 -11.13 100.32 155.47 1.45 30.91%
EY 13.69 -6.68 2.35 -8.99 1.00 0.64 69.07 -23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.34 0.46 0.36 1.48 0.41 -2.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 27/08/07 30/08/06 -
Price 0.29 0.31 0.37 0.49 0.42 0.98 0.49 -
P/RPS 0.67 0.47 0.56 0.66 0.50 1.24 0.63 1.03%
P/EPS 6.62 -14.49 46.37 -10.91 102.76 119.03 1.77 24.56%
EY 15.10 -6.90 2.16 -9.17 0.97 0.84 56.39 -19.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.37 0.45 0.37 1.13 0.51 -7.46%

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