[EDEN] QoQ Quarter 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- 93.64%
YoY- -167.93%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 38,352 37,022 42,993 54,915 52,002 54,168 43,715 -8.33%
PBT 21,304 -973 -1,200 235 -10,991 182 728 843.80%
Tax -7,157 -480 -550 -471 7,163 -821 -655 390.26%
NP 14,147 -1,453 -1,750 -236 -3,828 -639 73 3216.86%
-
NP to SH 14,522 -1,427 -1,773 -250 -3,928 -702 2 36794.77%
-
Tax Rate 33.59% - - 200.43% - 451.10% 89.97% -
Total Cost 24,205 38,475 44,743 55,151 55,830 54,807 43,642 -32.42%
-
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 311,383 310,217 311,052 312,500 308,636 315,454 333,636 -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 36.89% -3.92% -4.07% -0.43% -7.36% -1.18% 0.17% -
ROE 5.12% -0.45% -0.55% -0.08% -1.22% -0.21% 0.00% -
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 12.32 11.93 13.82 17.57 16.85 17.17 13.10 -3.99%
EPS 4.66 -0.46 -0.57 -0.08 -1.26 -0.23 0.00 -
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 7.58 7.32 8.50 10.86 10.28 10.71 8.65 -8.40%
EPS 2.87 -0.28 -0.35 -0.05 -0.78 -0.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5604 0.6319 0.6398 0.6457 0.6348 0.6738 0.6598 -10.28%
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 2.52 2.09 2.32 2.22 2.37 2.27 2.59 -1.80%
P/EPS 6.65 -54.35 -56.14 -487.50 -31.43 -175.25 56,718.18 -99.75%
EY 15.04 -1.84 -1.78 -0.21 -3.18 -0.57 0.00 -
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 2.92 2.43 2.24 1.93 2.26 2.21 2.82 2.34%
P/EPS 7.72 -63.04 -54.39 -425.00 -29.86 -170.76 61,722.72 -99.74%
EY 12.95 -1.59 -1.84 -0.24 -3.35 -0.59 0.00 -
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