[EDEN] QoQ Annualized Quarter Result on 2012-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 90,020 93,284 91,701 143,020 121,852 90,540 173,282 -35.40% QoQ % -3.50% 1.73% -35.88% 17.37% 34.58% -47.75% - Horiz. % 51.95% 53.83% 52.92% 82.54% 70.32% 52.25% 100.00%
PBT 2,318 756 12,951 -977 2,332 1,700 19,359 -75.74% QoQ % 206.61% -94.16% 1,425.14% -141.91% 37.18% -91.22% - Horiz. % 11.97% 3.91% 66.90% -5.05% 12.05% 8.78% 100.00%
Tax -3,814 -5,632 -2,234 -624 -622 -748 -8,656 -42.12% QoQ % 32.28% -152.10% -258.01% -0.32% 16.84% 91.36% - Horiz. % 44.06% 65.06% 25.81% 7.21% 7.19% 8.64% 100.00%
NP -1,496 -4,876 10,717 -1,601 1,710 952 10,703 - QoQ % 69.32% -145.50% 769.25% -193.65% 79.62% -91.11% - Horiz. % -13.98% -45.56% 100.13% -14.96% 15.98% 8.89% 100.00%
NP to SH -1,504 -4,564 10,655 -1,730 1,450 632 11,067 - QoQ % 67.05% -142.83% 715.66% -219.36% 129.43% -94.29% - Horiz. % -13.59% -41.24% 96.28% -15.64% 13.10% 5.71% 100.00%
Tax Rate 164.54 % 744.97 % 17.25 % - % 26.67 % 44.00 % 44.71 % 138.56% QoQ % -77.91% 4,218.67% 0.00% 0.00% -39.39% -1.59% - Horiz. % 368.02% 1,666.23% 38.58% 0.00% 59.65% 98.41% 100.00%
Total Cost 91,516 98,160 80,984 144,621 120,142 89,588 162,579 -31.85% QoQ % -6.77% 21.21% -44.00% 20.38% 34.11% -44.90% - Horiz. % 56.29% 60.38% 49.81% 88.95% 73.90% 55.10% 100.00%
Net Worth 295,793 295,793 295,793 283,339 286,453 286,453 283,285 2.93% QoQ % 0.00% 0.00% 4.40% -1.09% 0.00% 1.12% - Horiz. % 104.42% 104.42% 104.42% 100.02% 101.12% 101.12% 100.00%
Dividend 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 295,793 295,793 295,793 283,339 286,453 286,453 283,285 2.93% QoQ % 0.00% 0.00% 4.40% -1.09% 0.00% 1.12% - Horiz. % 104.42% 104.42% 104.42% 100.02% 101.12% 101.12% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,303 0.01% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% - Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.66 % -5.23 % 11.69 % -1.12 % 1.40 % 1.05 % 6.18 % - QoQ % 68.26% -144.74% 1,143.75% -180.00% 33.33% -83.01% - Horiz. % -26.86% -84.63% 189.16% -18.12% 22.65% 16.99% 100.00%
ROE -0.51 % -1.54 % 3.60 % -0.61 % 0.51 % 0.22 % 3.91 % - QoQ % 66.88% -142.78% 690.16% -219.61% 131.82% -94.37% - Horiz. % -13.04% -39.39% 92.07% -15.60% 13.04% 5.63% 100.00%
Per Share 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.91 29.96 29.45 45.93 39.14 29.08 55.66 -35.41% QoQ % -3.50% 1.73% -35.88% 17.35% 34.59% -47.75% - Horiz. % 51.94% 53.83% 52.91% 82.52% 70.32% 52.25% 100.00%
EPS -0.48 -1.48 3.42 -0.56 0.46 0.20 3.55 - QoQ % 67.57% -143.27% 710.71% -221.74% 130.00% -94.37% - Horiz. % -13.52% -41.69% 96.34% -15.77% 12.96% 5.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9500 0.9500 0.9500 0.9100 0.9200 0.9200 0.9100 2.91% QoQ % 0.00% 0.00% 4.40% -1.09% 0.00% 1.10% - Horiz. % 104.40% 104.40% 104.40% 100.00% 101.10% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.32 23.13 22.73 35.46 30.21 22.45 42.96 -35.40% QoQ % -3.50% 1.76% -35.90% 17.38% 34.57% -47.74% - Horiz. % 51.96% 53.84% 52.91% 82.54% 70.32% 52.26% 100.00%
EPS -0.37 -1.13 2.64 -0.43 0.36 0.16 2.74 - QoQ % 67.26% -142.80% 713.95% -219.44% 125.00% -94.16% - Horiz. % -13.50% -41.24% 96.35% -15.69% 13.14% 5.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7333 0.7333 0.7333 0.7024 0.7102 0.7102 0.7023 2.92% QoQ % 0.00% 0.00% 4.40% -1.10% 0.00% 1.12% - Horiz. % 104.41% 104.41% 104.41% 100.01% 101.12% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3150 0.2800 0.2800 0.2800 0.3200 0.3300 0.3100 -
P/RPS 1.09 0.93 0.95 0.61 0.82 1.13 0.56 55.96% QoQ % 17.20% -2.11% 55.74% -25.61% -27.43% 101.79% - Horiz. % 194.64% 166.07% 169.64% 108.93% 146.43% 201.79% 100.00%
P/EPS -65.21 -19.10 8.18 -50.37 68.71 162.58 8.72 - QoQ % -241.41% -333.50% 116.24% -173.31% -57.74% 1,764.45% - Horiz. % -747.82% -219.04% 93.81% -577.64% 787.96% 1,864.45% 100.00%
EY -1.53 -5.24 12.22 -1.99 1.46 0.62 11.47 - QoQ % 70.80% -142.88% 714.07% -236.30% 135.48% -94.59% - Horiz. % -13.34% -45.68% 106.54% -17.35% 12.73% 5.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.33 0.29 0.29 0.31 0.35 0.36 0.34 -1.97% QoQ % 13.79% 0.00% -6.45% -11.43% -2.78% 5.88% - Horiz. % 97.06% 85.29% 85.29% 91.18% 102.94% 105.88% 100.00%
Price Multiplier on Announcement Date 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 28/02/13 30/11/12 30/08/12 31/05/12 01/03/12 -
Price 0.2850 0.3450 0.2600 0.2700 0.2900 0.3000 0.3600 -
P/RPS 0.99 1.15 0.88 0.59 0.74 1.03 0.65 32.41% QoQ % -13.91% 30.68% 49.15% -20.27% -28.16% 58.46% - Horiz. % 152.31% 176.92% 135.38% 90.77% 113.85% 158.46% 100.00%
P/EPS -59.00 -23.54 7.60 -48.58 62.27 147.80 10.13 - QoQ % -150.64% -409.74% 115.64% -178.02% -57.87% 1,359.03% - Horiz. % -582.43% -232.38% 75.02% -479.57% 614.71% 1,459.03% 100.00%
EY -1.69 -4.25 13.16 -2.06 1.61 0.68 9.88 - QoQ % 60.24% -132.29% 738.83% -227.95% 136.76% -93.12% - Horiz. % -17.11% -43.02% 133.20% -20.85% 16.30% 6.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.30 0.36 0.27 0.30 0.32 0.33 0.40 -17.47% QoQ % -16.67% 33.33% -10.00% -6.25% -3.03% -17.50% - Horiz. % 75.00% 90.00% 67.50% 75.00% 80.00% 82.50% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Report - 30 September 2012.pdf 
