[EDEN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -48.88%
YoY- 106.16%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 123,515 141,002 204,800 233,565 237,776 252,575 236,369 -10.24%
PBT 12,720 19,556 -9,846 3,086 -5,902 4,918 26,894 -11.72%
Tax -3,456 -8,374 5,216 -2,229 -6,219 -4,303 5,369 -
NP 9,264 11,182 -4,630 857 -12,121 615 32,263 -18.76%
-
NP to SH 9,361 11,480 -4,878 798 -12,953 1,029 32,143 -18.56%
-
Tax Rate 27.17% 42.82% - 72.23% - 87.49% -19.96% -
Total Cost 114,251 129,820 209,430 232,708 249,897 251,960 204,106 -9.20%
-
Net Worth 295,793 290,720 326,468 333,636 341,593 354,113 273,566 1.30%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 295,793 290,720 326,468 333,636 341,593 354,113 273,566 1.30%
NOSH 311,362 311,362 312,500 333,636 314,166 309,999 314,444 -0.16%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.50% 7.93% -2.26% 0.37% -5.10% 0.24% 13.65% -
ROE 3.16% 3.95% -1.49% 0.24% -3.79% 0.29% 11.75% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 39.67 44.62 65.54 70.01 75.68 81.48 75.17 -10.09%
EPS 3.01 3.63 -1.56 0.24 -4.12 0.33 10.22 -18.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 1.0447 1.00 1.0873 1.1423 0.87 1.47%
Adjusted Per Share Value based on latest NOSH - 333,636
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.44 27.90 40.53 46.22 47.05 49.98 46.77 -10.24%
EPS 1.85 2.27 -0.97 0.16 -2.56 0.20 6.36 -18.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5853 0.5753 0.646 0.6602 0.6759 0.7007 0.5413 1.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.28 0.33 0.39 0.41 0.29 0.65 0.81 -
P/RPS 0.71 0.74 0.60 0.59 0.38 0.80 1.08 -6.74%
P/EPS 9.31 9.08 -24.98 171.42 -7.03 195.82 7.92 2.72%
EY 10.74 11.01 -4.00 0.58 -14.22 0.51 12.62 -2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.37 0.41 0.27 0.57 0.93 -17.63%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 31/05/11 27/05/10 28/05/09 27/05/08 31/05/07 -
Price 0.345 0.30 0.34 0.34 0.47 0.58 0.91 -
P/RPS 0.87 0.67 0.52 0.49 0.62 0.71 1.21 -5.34%
P/EPS 11.48 8.26 -21.78 142.15 -11.40 174.73 8.90 4.32%
EY 8.71 12.11 -4.59 0.70 -8.77 0.57 11.23 -4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.33 0.34 0.43 0.51 1.05 -16.32%

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