[EDEN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -94.29%
YoY- 163.2%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 91,701 143,020 121,852 90,540 173,282 179,906 195,816 -39.55%
PBT 12,951 -977 2,332 1,700 19,359 -2,588 -1,930 -
Tax -2,234 -624 -622 -748 -8,656 -2,000 -2,042 6.14%
NP 10,717 -1,601 1,710 952 10,703 -4,588 -3,972 -
-
NP to SH 10,655 -1,730 1,450 632 11,067 -4,602 -4,048 -
-
Tax Rate 17.25% - 26.67% 44.00% 44.71% - - -
Total Cost 80,984 144,621 120,142 89,588 162,579 184,494 199,788 -45.07%
-
Net Worth 295,793 283,339 286,453 286,453 283,285 320,320 323,839 -5.83%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 295,793 283,339 286,453 286,453 283,285 320,320 323,839 -5.83%
NOSH 311,362 311,362 311,362 311,362 311,303 310,990 311,384 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.69% -1.12% 1.40% 1.05% 6.18% -2.55% -2.03% -
ROE 3.60% -0.61% 0.51% 0.22% 3.91% -1.44% -1.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.45 45.93 39.14 29.08 55.66 57.85 62.89 -39.55%
EPS 3.42 -0.56 0.46 0.20 3.55 -1.48 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.91 0.92 0.92 0.91 1.03 1.04 -5.82%
Adjusted Per Share Value based on latest NOSH - 311,362
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.14 28.29 24.10 17.91 34.27 35.58 38.73 -39.55%
EPS 2.11 -0.34 0.29 0.12 2.19 -0.91 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.585 0.5604 0.5665 0.5665 0.5603 0.6335 0.6405 -5.83%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.28 0.32 0.33 0.31 0.25 0.32 -
P/RPS 0.95 0.61 0.82 1.13 0.56 0.43 0.51 51.10%
P/EPS 8.18 -50.37 68.71 162.58 8.72 -16.89 -24.62 -
EY 12.22 -1.99 1.46 0.62 11.47 -5.92 -4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.35 0.36 0.34 0.24 0.31 -4.32%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 01/03/12 30/11/11 26/08/11 -
Price 0.26 0.27 0.29 0.30 0.36 0.29 0.31 -
P/RPS 0.88 0.59 0.74 1.03 0.65 0.50 0.49 47.48%
P/EPS 7.60 -48.58 62.27 147.80 10.13 -19.59 -23.85 -
EY 13.16 -2.06 1.61 0.68 9.88 -5.10 -4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.32 0.33 0.40 0.28 0.30 -6.75%

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