[EDEN] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -10.9%
YoY- -473.0%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 78,294 83,665 145,617 186,932 214,075 228,085 256,357 -17.92%
PBT -3,509 13,980 20,570 -12,929 3,527 1,325 -4,365 -3.57%
Tax -4,485 -8,767 -7,626 5,662 -1,394 -6,467 -3,971 2.04%
NP -7,994 5,213 12,944 -7,267 2,133 -5,142 -8,336 -0.69%
-
NP to SH -8,231 5,271 13,223 -7,378 1,978 -6,287 -7,483 1.59%
-
Tax Rate - 62.71% 37.07% - 39.52% 488.08% - -
Total Cost 86,288 78,452 132,673 194,199 211,942 233,227 264,693 -17.03%
-
Net Worth 280,225 289,566 283,500 319,523 340,690 348,800 342,750 -3.29%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 280,225 289,566 283,500 319,523 340,690 348,800 342,750 -3.29%
NOSH 311,362 311,362 311,362 310,217 315,454 320,000 311,280 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -10.21% 6.23% 8.89% -3.89% 1.00% -2.25% -3.25% -
ROE -2.94% 1.82% 4.66% -2.31% 0.58% -1.80% -2.18% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 25.15 26.87 46.74 60.26 67.86 71.28 82.36 -17.93%
EPS -2.64 1.69 4.24 -2.38 0.63 -1.96 -2.40 1.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.93 0.91 1.03 1.08 1.09 1.1011 -3.30%
Adjusted Per Share Value based on latest NOSH - 310,217
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.49 16.56 28.81 36.99 42.36 45.13 50.73 -17.93%
EPS -1.63 1.04 2.62 -1.46 0.39 -1.24 -1.48 1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5545 0.573 0.561 0.6323 0.6742 0.6902 0.6782 -3.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.31 0.335 0.28 0.25 0.39 0.47 0.37 -
P/RPS 1.23 1.25 0.60 0.41 0.57 0.66 0.45 18.23%
P/EPS -11.73 19.79 6.60 -10.51 62.20 -23.92 -15.39 -4.42%
EY -8.53 5.05 15.16 -9.51 1.61 -4.18 -6.50 4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.31 0.24 0.36 0.43 0.34 0.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 30/11/12 30/11/11 29/11/10 24/11/09 28/11/08 -
Price 0.285 0.34 0.27 0.29 0.38 0.43 0.31 -
P/RPS 1.13 1.27 0.58 0.48 0.56 0.60 0.38 19.90%
P/EPS -10.78 20.08 6.36 -12.19 60.60 -21.89 -12.90 -2.94%
EY -9.28 4.98 15.72 -8.20 1.65 -4.57 -7.75 3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.30 0.28 0.35 0.39 0.28 2.24%

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