[EDEN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 124.83%
YoY- 111.81%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 122,829 173,282 205,771 227,407 249,283 247,169 236,615 -10.34%
PBT 12,956 19,366 -8,674 4,300 -6,551 3,878 90,937 -27.70%
Tax -2,235 -8,658 4,627 -2,685 -6,087 -3,600 -4,793 -11.92%
NP 10,721 10,708 -4,047 1,615 -12,638 278 86,144 -29.31%
-
NP to SH 10,660 11,072 -4,260 1,561 -13,216 444 85,979 -29.36%
-
Tax Rate 17.25% 44.71% - 62.44% - 92.83% 5.27% -
Total Cost 112,108 162,574 209,818 225,792 261,921 246,891 150,471 -4.78%
-
Net Worth 295,793 283,358 320,981 312,405 336,420 341,600 260,427 2.14%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 295,793 283,358 320,981 312,405 336,420 341,600 260,427 2.14%
NOSH 311,362 311,362 308,636 312,405 311,500 305,000 299,342 0.65%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.73% 6.18% -1.97% 0.71% -5.07% 0.11% 36.41% -
ROE 3.60% 3.91% -1.33% 0.50% -3.93% 0.13% 33.01% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.45 55.65 66.67 72.79 80.03 81.04 79.05 -10.92%
EPS 3.42 3.56 -1.38 0.50 -4.24 0.15 28.72 -29.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.91 1.04 1.00 1.08 1.12 0.87 1.47%
Adjusted Per Share Value based on latest NOSH - 312,405
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.29 34.27 40.70 44.97 49.30 48.88 46.80 -10.34%
EPS 2.11 2.19 -0.84 0.31 -2.61 0.09 17.00 -29.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.585 0.5604 0.6348 0.6178 0.6653 0.6756 0.515 2.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.31 0.40 0.38 0.33 0.92 0.67 -
P/RPS 0.71 0.56 0.60 0.52 0.41 1.14 0.85 -2.95%
P/EPS 8.18 8.72 -28.98 76.05 -7.78 631.98 2.33 23.25%
EY 12.23 11.47 -3.45 1.31 -12.86 0.16 42.87 -18.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.38 0.38 0.31 0.82 0.77 -15.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 01/03/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.26 0.36 0.38 0.42 0.33 0.71 0.76 -
P/RPS 0.66 0.65 0.57 0.58 0.41 0.88 0.96 -6.04%
P/EPS 7.59 10.12 -27.53 84.06 -7.78 487.73 2.65 19.15%
EY 13.17 9.88 -3.63 1.19 -12.86 0.21 37.79 -16.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.40 0.37 0.42 0.31 0.63 0.87 -17.70%

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