[EDEN] YoY Cumulative Quarter 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- -163.13%
YoY- -780.0%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 60,926 97,908 99,600 105,132 122,491 114,866 116,341 -10.21%
PBT 1,166 -965 2,133 2,068 2,320 1,123 89,574 -51.46%
Tax -311 -1,021 -1,716 -2,849 -2,548 -1,754 -6,653 -39.95%
NP 855 -1,986 417 -781 -228 -631 82,921 -53.31%
-
NP to SH 725 -2,024 367 -714 105 -701 82,823 -54.56%
-
Tax Rate 26.67% - 80.45% 137.77% 109.83% 156.19% 7.43% -
Total Cost 60,071 99,894 99,183 105,913 122,719 115,497 33,420 10.25%
-
Net Worth 286,453 323,839 313,636 335,673 394,134 263,301 290,467 -0.23%
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 286,453 323,839 313,636 335,673 394,134 263,301 290,467 -0.23%
NOSH 311,362 311,384 313,636 310,434 350,000 304,782 301,065 0.56%
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 1.40% -2.03% 0.42% -0.74% -0.19% -0.55% 71.27% -
ROE 0.25% -0.63% 0.12% -0.21% 0.03% -0.27% 28.51% -
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 19.57 31.44 31.76 33.87 35.00 37.69 38.64 -10.70%
EPS 0.23 -0.65 0.12 -0.23 0.03 -0.23 27.51 -54.91%
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 12.06 19.37 19.71 20.80 24.24 22.73 23.02 -10.20%
EPS 0.14 -0.40 0.07 -0.14 0.02 -0.14 16.39 -54.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5668 0.6408 0.6206 0.6642 0.7799 0.521 0.5748 -0.23%
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 1.64 1.02 1.07 1.48 1.17 3.40 1.04 7.87%
P/EPS 137.43 -49.23 290.56 -217.39 1,366.67 -556.52 1.45 113.37%
EY 0.73 -2.03 0.34 -0.46 0.07 -0.18 68.78 -53.08%
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 1.48 0.99 1.17 1.45 1.20 2.60 1.27 2.58%
P/EPS 124.54 -47.69 316.20 -213.04 1,400.00 -426.09 1.78 102.86%
EY 0.80 -2.10 0.32 -0.47 0.07 -0.23 56.14 -50.72%
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