Highlights

[EDEN] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     129.43%    YoY -     135.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 49,696 74,230 90,020 121,852 195,816 199,200 210,264 -21.36%
  YoY % -33.05% -17.54% -26.12% -37.77% -1.70% -5.26% -
  Horiz. % 23.64% 35.30% 42.81% 57.95% 93.13% 94.74% 100.00%
PBT -31,240 -6,262 2,318 2,332 -1,930 4,266 4,136 -
  YoY % -398.88% -370.15% -0.60% 220.83% -145.24% 3.14% -
  Horiz. % -755.32% -151.40% 56.04% 56.38% -46.66% 103.14% 100.00%
Tax -422 -1,364 -3,814 -622 -2,042 -3,432 -5,698 -35.18%
  YoY % 69.06% 64.24% -513.18% 69.54% 40.50% 39.77% -
  Horiz. % 7.41% 23.94% 66.94% 10.92% 35.84% 60.23% 100.00%
NP -31,662 -7,626 -1,496 1,710 -3,972 834 -1,562 65.09%
  YoY % -315.18% -409.76% -187.49% 143.05% -576.26% 153.39% -
  Horiz. % 2,027.02% 488.22% 95.77% -109.48% 254.29% -53.39% 100.00%
NP to SH -31,112 -7,612 -1,504 1,450 -4,048 734 -1,428 67.08%
  YoY % -308.72% -406.12% -203.72% 135.82% -651.50% 151.40% -
  Horiz. % 2,178.71% 533.05% 105.32% -101.54% 283.47% -51.40% 100.00%
Tax Rate - % - % 164.54 % 26.67 % - % 80.45 % 137.77 % -
  YoY % 0.00% 0.00% 516.95% 0.00% 0.00% -41.61% -
  Horiz. % 0.00% 0.00% 119.43% 19.36% 0.00% 58.39% 100.00%
Total Cost 81,358 81,856 91,516 120,142 199,788 198,366 211,826 -14.74%
  YoY % -0.61% -10.56% -23.83% -39.87% 0.72% -6.35% -
  Horiz. % 38.41% 38.64% 43.20% 56.72% 94.32% 93.65% 100.00%
Net Worth 264,657 283,339 295,793 286,453 323,839 313,636 335,673 -3.88%
  YoY % -6.59% -4.21% 3.26% -11.54% 3.25% -6.56% -
  Horiz. % 78.84% 84.41% 88.12% 85.34% 96.47% 93.44% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 264,657 283,339 295,793 286,453 323,839 313,636 335,673 -3.88%
  YoY % -6.59% -4.21% 3.26% -11.54% 3.25% -6.56% -
  Horiz. % 78.84% 84.41% 88.12% 85.34% 96.47% 93.44% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,384 313,636 310,434 0.05%
  YoY % 0.00% 0.00% 0.00% -0.01% -0.72% 1.03% -
  Horiz. % 100.30% 100.30% 100.30% 100.30% 100.31% 101.03% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -63.71 % -10.27 % -1.66 % 1.40 % -2.03 % 0.42 % -0.74 % 110.06%
  YoY % -520.35% -518.67% -218.57% 168.97% -583.33% 156.76% -
  Horiz. % 8,609.46% 1,387.84% 224.32% -189.19% 274.32% -56.76% 100.00%
ROE -11.76 % -2.69 % -0.51 % 0.51 % -1.25 % 0.23 % -0.43 % 73.53%
  YoY % -337.17% -427.45% -200.00% 140.80% -643.48% 153.49% -
  Horiz. % 2,734.88% 625.58% 118.60% -118.60% 290.70% -53.49% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.96 23.84 28.91 39.14 62.89 63.51 67.73 -21.40%
  YoY % -33.05% -17.54% -26.14% -37.76% -0.98% -6.23% -
  Horiz. % 23.56% 35.20% 42.68% 57.79% 92.85% 93.77% 100.00%
EPS -10.00 -2.44 -0.48 0.46 -1.30 0.24 -0.46 67.02%
  YoY % -309.84% -408.33% -204.35% 135.38% -641.67% 152.17% -
  Horiz. % 2,173.91% 530.43% 104.35% -100.00% 282.61% -52.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8500 0.9100 0.9500 0.9200 1.0400 1.0000 1.0813 -3.93%
  YoY % -6.59% -4.21% 3.26% -11.54% 4.00% -7.52% -
  Horiz. % 78.61% 84.16% 87.86% 85.08% 96.18% 92.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.58 18.79 22.79 30.85 49.57 50.43 53.23 -21.36%
  YoY % -33.05% -17.55% -26.13% -37.76% -1.71% -5.26% -
  Horiz. % 23.63% 35.30% 42.81% 57.96% 93.12% 94.74% 100.00%
EPS -7.88 -1.93 -0.38 0.37 -1.02 0.19 -0.36 67.21%
  YoY % -308.29% -407.89% -202.70% 136.27% -636.84% 152.78% -
  Horiz. % 2,188.89% 536.11% 105.56% -102.78% 283.33% -52.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6700 0.7173 0.7488 0.7251 0.8198 0.7940 0.8497 -3.88%
  YoY % -6.59% -4.21% 3.27% -11.55% 3.25% -6.56% -
  Horiz. % 78.85% 84.42% 88.13% 85.34% 96.48% 93.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.2800 0.3150 0.3150 0.3200 0.3200 0.3400 0.5000 -
P/RPS 1.75 1.32 1.09 0.82 0.51 0.54 0.74 15.42%
  YoY % 32.58% 21.10% 32.93% 60.78% -5.56% -27.03% -
  Horiz. % 236.49% 178.38% 147.30% 110.81% 68.92% 72.97% 100.00%
P/EPS -2.80 -12.88 -65.21 68.71 -24.62 145.28 -108.70 -45.64%
  YoY % 78.26% 80.25% -194.91% 379.08% -116.95% 233.65% -
  Horiz. % 2.58% 11.85% 59.99% -63.21% 22.65% -133.65% 100.00%
EY -35.69 -7.76 -1.53 1.46 -4.06 0.69 -0.92 83.94%
  YoY % -359.92% -407.19% -204.79% 135.96% -688.41% 175.00% -
  Horiz. % 3,879.35% 843.48% 166.30% -158.70% 441.30% -75.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.35 0.33 0.35 0.31 0.34 0.46 -5.38%
  YoY % -5.71% 6.06% -5.71% 12.90% -8.82% -26.09% -
  Horiz. % 71.74% 76.09% 71.74% 76.09% 67.39% 73.91% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 28/08/13 30/08/12 26/08/11 30/08/10 28/08/09 -
Price 0.2000 0.3200 0.2850 0.2900 0.3100 0.3700 0.4900 -
P/RPS 1.25 1.34 0.99 0.74 0.49 0.58 0.72 9.63%
  YoY % -6.72% 35.35% 33.78% 51.02% -15.52% -19.44% -
  Horiz. % 173.61% 186.11% 137.50% 102.78% 68.06% 80.56% 100.00%
P/EPS -2.00 -13.09 -59.00 62.27 -23.85 158.10 -106.52 -48.43%
  YoY % 84.72% 77.81% -194.75% 361.09% -115.09% 248.42% -
  Horiz. % 1.88% 12.29% 55.39% -58.46% 22.39% -148.42% 100.00%
EY -49.96 -7.64 -1.69 1.61 -4.19 0.63 -0.94 93.84%
  YoY % -553.93% -352.07% -204.97% 138.42% -765.08% 167.02% -
  Horiz. % 5,314.89% 812.77% 179.79% -171.28% 445.74% -67.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.35 0.30 0.32 0.30 0.37 0.45 -9.94%
  YoY % -31.43% 16.67% -6.25% 6.67% -18.92% -17.78% -
  Horiz. % 53.33% 77.78% 66.67% 71.11% 66.67% 82.22% 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.
 


 

184  271  558  1196 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 1.00+0.065 
 EKOVEST-WB 0.505+0.06 
 IWCITY 1.23+0.04 
 WCT-WE 0.18+0.02 
 KTB 0.1350.00 
 PWORTH 0.0750.00 
 HSI-H6G 0.16-0.005 
 APFT 0.020.00 
 KEYASIC 0.13-0.015 
Partners & Brokers