[EDEN] YoY Annualized 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- 68.25%
YoY- -167.93%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 73,104 93,284 90,540 219,660 223,544 198,912 244,940 -18.24%
PBT 1,988 756 1,700 940 5,628 10,484 7,888 -20.51%
Tax -1,720 -5,632 -748 -1,884 -4,240 -6,064 -5,536 -17.69%
NP 268 -4,876 952 -944 1,388 4,420 2,352 -30.36%
-
NP to SH 708 -4,564 632 -1,000 1,472 4,524 3,472 -23.27%
-
Tax Rate 86.52% 744.97% 44.00% 200.43% 75.34% 57.84% 70.18% -
Total Cost 72,836 98,160 89,588 220,604 222,156 194,492 242,588 -18.16%
-
Net Worth 289,566 295,793 286,453 326,468 333,636 341,593 354,113 -3.29%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 289,566 295,793 286,453 326,468 333,636 341,593 354,113 -3.29%
NOSH 311,362 311,362 311,362 312,500 333,636 314,166 309,999 0.07%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.37% -5.23% 1.05% -0.43% 0.62% 2.22% 0.96% -
ROE 0.24% -1.54% 0.22% -0.31% 0.44% 1.32% 0.98% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 23.48 29.96 29.08 70.29 67.00 63.31 79.01 -18.30%
EPS 0.24 -1.48 0.20 -0.32 0.48 1.48 1.12 -22.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.95 0.92 1.0447 1.00 1.0873 1.1423 -3.36%
Adjusted Per Share Value based on latest NOSH - 312,500
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 14.47 18.46 17.92 43.47 44.23 39.36 48.47 -18.24%
EPS 0.14 -0.90 0.13 -0.20 0.29 0.90 0.69 -23.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.573 0.5853 0.5668 0.646 0.6602 0.6759 0.7007 -3.29%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.315 0.28 0.33 0.39 0.41 0.29 0.65 -
P/RPS 1.34 0.93 1.13 0.55 0.61 0.46 0.82 8.52%
P/EPS 138.53 -19.10 162.58 -121.87 92.93 20.14 58.04 15.59%
EY 0.72 -5.24 0.62 -0.82 1.08 4.97 1.72 -13.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.36 0.37 0.41 0.27 0.57 -8.24%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 30/05/13 31/05/12 31/05/11 27/05/10 28/05/09 27/05/08 -
Price 0.335 0.345 0.30 0.34 0.34 0.47 0.58 -
P/RPS 1.43 1.15 1.03 0.48 0.51 0.74 0.73 11.85%
P/EPS 147.33 -23.54 147.80 -106.25 77.06 32.64 51.79 19.02%
EY 0.68 -4.25 0.68 -0.94 1.30 3.06 1.93 -15.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.33 0.33 0.34 0.43 0.51 -5.63%

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