Highlights

[EDEN] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     67.05%    YoY -     -203.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 52,128 49,696 74,230 90,020 121,852 195,816 199,200 -20.01%
  YoY % 4.89% -33.05% -17.54% -26.12% -37.77% -1.70% -
  Horiz. % 26.17% 24.95% 37.26% 45.19% 61.17% 98.30% 100.00%
PBT 3,126 -31,240 -6,262 2,318 2,332 -1,930 4,266 -5.05%
  YoY % 110.01% -398.88% -370.15% -0.60% 220.83% -145.24% -
  Horiz. % 73.28% -732.30% -146.79% 54.34% 54.66% -45.24% 100.00%
Tax -880 -422 -1,364 -3,814 -622 -2,042 -3,432 -20.28%
  YoY % -108.53% 69.06% 64.24% -513.18% 69.54% 40.50% -
  Horiz. % 25.64% 12.30% 39.74% 111.13% 18.12% 59.50% 100.00%
NP 2,246 -31,662 -7,626 -1,496 1,710 -3,972 834 17.93%
  YoY % 107.09% -315.18% -409.76% -187.49% 143.05% -576.26% -
  Horiz. % 269.30% -3,796.40% -914.39% -179.38% 205.04% -476.26% 100.00%
NP to SH 2,792 -31,112 -7,612 -1,504 1,450 -4,048 734 24.92%
  YoY % 108.97% -308.72% -406.12% -203.72% 135.82% -651.50% -
  Horiz. % 380.38% -4,238.69% -1,037.06% -204.90% 197.55% -551.50% 100.00%
Tax Rate 28.15 % - % - % 164.54 % 26.67 % - % 80.45 % -16.04%
  YoY % 0.00% 0.00% 0.00% 516.95% 0.00% 0.00% -
  Horiz. % 34.99% 0.00% 0.00% 204.52% 33.15% 0.00% 100.00%
Total Cost 49,882 81,358 81,856 91,516 120,142 199,788 198,366 -20.54%
  YoY % -38.69% -0.61% -10.56% -23.83% -39.87% 0.72% -
  Horiz. % 25.15% 41.01% 41.27% 46.13% 60.57% 100.72% 100.00%
Net Worth 236,635 264,657 283,339 295,793 286,453 323,839 313,636 -4.58%
  YoY % -10.59% -6.59% -4.21% 3.26% -11.54% 3.25% -
  Horiz. % 75.45% 84.38% 90.34% 94.31% 91.33% 103.25% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 236,635 264,657 283,339 295,793 286,453 323,839 313,636 -4.58%
  YoY % -10.59% -6.59% -4.21% 3.26% -11.54% 3.25% -
  Horiz. % 75.45% 84.38% 90.34% 94.31% 91.33% 103.25% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,384 313,636 -0.12%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.01% -0.72% -
  Horiz. % 99.27% 99.27% 99.27% 99.27% 99.27% 99.28% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.31 % -63.71 % -10.27 % -1.66 % 1.40 % -2.03 % 0.42 % 47.36%
  YoY % 106.77% -520.35% -518.67% -218.57% 168.97% -583.33% -
  Horiz. % 1,026.19% -15,169.05% -2,445.24% -395.24% 333.33% -483.33% 100.00%
ROE 1.18 % -11.76 % -2.69 % -0.51 % 0.51 % -1.25 % 0.23 % 31.30%
  YoY % 110.03% -337.17% -427.45% -200.00% 140.80% -643.48% -
  Horiz. % 513.04% -5,113.04% -1,169.57% -221.74% 221.74% -543.48% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.74 15.96 23.84 28.91 39.14 62.89 63.51 -19.91%
  YoY % 4.89% -33.05% -17.54% -26.14% -37.76% -0.98% -
  Horiz. % 26.36% 25.13% 37.54% 45.52% 61.63% 99.02% 100.00%
EPS 0.90 -10.00 -2.44 -0.48 0.46 -1.30 0.24 24.62%
  YoY % 109.00% -309.84% -408.33% -204.35% 135.38% -641.67% -
  Horiz. % 375.00% -4,166.67% -1,016.67% -200.00% 191.67% -541.67% 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 0.7600 0.8500 0.9100 0.9500 0.9200 1.0400 1.0000 -4.47%
  YoY % -10.59% -6.59% -4.21% 3.26% -11.54% 4.00% -
  Horiz. % 76.00% 85.00% 91.00% 95.00% 92.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.92 12.32 18.40 22.32 30.21 48.55 49.38 -20.01%
  YoY % 4.87% -33.04% -17.56% -26.12% -37.78% -1.68% -
  Horiz. % 26.16% 24.95% 37.26% 45.20% 61.18% 98.32% 100.00%
EPS 0.69 -7.71 -1.89 -0.37 0.36 -1.00 0.18 25.08%
  YoY % 108.95% -307.94% -410.81% -202.78% 136.00% -655.56% -
  Horiz. % 383.33% -4,283.33% -1,050.00% -205.56% 200.00% -555.56% 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 0.5867 0.6561 0.7024 0.7333 0.7102 0.8029 0.7776 -4.58%
  YoY % -10.58% -6.59% -4.21% 3.25% -11.55% 3.25% -
  Horiz. % 75.45% 84.38% 90.33% 94.30% 91.33% 103.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.2300 0.2800 0.3150 0.3150 0.3200 0.3200 0.3400 -
P/RPS 1.37 1.75 1.32 1.09 0.82 0.51 0.54 16.77%
  YoY % -21.71% 32.58% 21.10% 32.93% 60.78% -5.56% -
  Horiz. % 253.70% 324.07% 244.44% 201.85% 151.85% 94.44% 100.00%
P/EPS 25.65 -2.80 -12.88 -65.21 68.71 -24.62 145.28 -25.08%
  YoY % 1,016.07% 78.26% 80.25% -194.91% 379.08% -116.95% -
  Horiz. % 17.66% -1.93% -8.87% -44.89% 47.29% -16.95% 100.00%
EY 3.90 -35.69 -7.76 -1.53 1.46 -4.06 0.69 33.43%
  YoY % 110.93% -359.92% -407.19% -204.79% 135.96% -688.41% -
  Horiz. % 565.22% -5,172.46% -1,124.64% -221.74% 211.59% -588.41% 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 0.30 0.33 0.35 0.33 0.35 0.31 0.34 -2.06%
  YoY % -9.09% -5.71% 6.06% -5.71% 12.90% -8.82% -
  Horiz. % 88.24% 97.06% 102.94% 97.06% 102.94% 91.18% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 28/08/14 28/08/13 30/08/12 26/08/11 30/08/10 -
Price 0.2300 0.2000 0.3200 0.2850 0.2900 0.3100 0.3700 -
P/RPS 1.37 1.25 1.34 0.99 0.74 0.49 0.58 15.39%
  YoY % 9.60% -6.72% 35.35% 33.78% 51.02% -15.52% -
  Horiz. % 236.21% 215.52% 231.03% 170.69% 127.59% 84.48% 100.00%
P/EPS 25.65 -2.00 -13.09 -59.00 62.27 -23.85 158.10 -26.13%
  YoY % 1,382.50% 84.72% 77.81% -194.75% 361.09% -115.09% -
  Horiz. % 16.22% -1.27% -8.28% -37.32% 39.39% -15.09% 100.00%
EY 3.90 -49.96 -7.64 -1.69 1.61 -4.19 0.63 35.47%
  YoY % 107.81% -553.93% -352.07% -204.97% 138.42% -765.08% -
  Horiz. % 619.05% -7,930.16% -1,212.70% -268.25% 255.56% -665.08% 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 0.30 0.24 0.35 0.30 0.32 0.30 0.37 -3.43%
  YoY % 25.00% -31.43% 16.67% -6.25% 6.67% -18.92% -
  Horiz. % 81.08% 64.86% 94.59% 81.08% 86.49% 81.08% 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.
 


 

146  103  398  1616 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.0850.00 
 DYNACIA-PA 0.0450.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.07-0.055 
 XDL 0.110.00 
 ARMADA 0.485+0.02 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers