Highlights

[EDEN] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -492.73%    YoY -     -415.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 51,756 49,268 72,480 90,262 143,020 179,906 205,024 -20.48%
  YoY % 5.05% -32.03% -19.70% -36.89% -20.50% -12.25% -
  Horiz. % 25.24% 24.03% 35.35% 44.03% 69.76% 87.75% 100.00%
PBT -2,724 -15,586 -9,700 389 -977 -2,588 3,088 -
  YoY % 82.52% -60.69% -2,591.44% 139.84% 62.24% -183.81% -
  Horiz. % -88.21% -504.75% -314.12% 12.61% -31.65% -83.81% 100.00%
Tax -677 -1,861 -1,044 -9,334 -624 -2,000 -3,382 -23.49%
  YoY % 63.61% -78.29% 88.82% -1,395.94% 68.80% 40.88% -
  Horiz. % 20.02% 55.03% 30.86% 275.96% 18.45% 59.12% 100.00%
NP -3,401 -17,448 -10,744 -8,945 -1,601 -4,588 -294 50.28%
  YoY % 80.51% -62.40% -20.11% -458.62% 65.10% -1,457.02% -
  Horiz. % 1,154.30% 5,921.28% 3,646.16% 3,035.75% 543.44% 1,557.02% 100.00%
NP to SH -4,433 -16,938 -10,817 -8,914 -1,730 -4,602 -445 46.62%
  YoY % 73.83% -56.59% -21.34% -415.10% 62.40% -933.53% -
  Horiz. % 995.51% 3,803.60% 2,429.04% 2,001.80% 388.62% 1,033.53% 100.00%
Tax Rate - % - % - % 2,397.60 % - % - % 109.54 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 2,188.79% 0.00% 0.00% 100.00%
Total Cost 55,157 66,716 83,224 99,207 144,621 184,494 205,318 -19.66%
  YoY % -17.33% -19.84% -16.11% -31.40% -21.61% -10.14% -
  Horiz. % 26.86% 32.49% 40.53% 48.32% 70.44% 89.86% 100.00%
Net Worth 233,521 267,771 280,225 289,566 283,339 320,320 343,635 -6.23%
  YoY % -12.79% -4.44% -3.23% 2.20% -11.55% -6.78% -
  Horiz. % 67.96% 77.92% 81.55% 84.27% 82.45% 93.22% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 233,521 267,771 280,225 289,566 283,339 320,320 343,635 -6.23%
  YoY % -12.79% -4.44% -3.23% 2.20% -11.55% -6.78% -
  Horiz. % 67.96% 77.92% 81.55% 84.27% 82.45% 93.22% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 310,990 318,181 -0.36%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.12% -2.26% -
  Horiz. % 97.86% 97.86% 97.86% 97.86% 97.86% 97.74% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -6.57 % -35.41 % -14.82 % -9.91 % -1.12 % -2.55 % -0.14 % 89.81%
  YoY % 81.45% -138.93% -49.55% -784.82% 56.08% -1,721.43% -
  Horiz. % 4,692.86% 25,292.86% 10,585.71% 7,078.57% 800.00% 1,821.43% 100.00%
ROE -1.90 % -6.33 % -3.86 % -3.08 % -0.61 % -1.44 % -0.13 % 56.30%
  YoY % 69.98% -63.99% -25.32% -404.92% 57.64% -1,007.69% -
  Horiz. % 1,461.54% 4,869.23% 2,969.23% 2,369.23% 469.23% 1,107.69% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.62 15.82 23.28 28.99 45.93 57.85 64.44 -20.20%
  YoY % 5.06% -32.04% -19.70% -36.88% -20.61% -10.23% -
  Horiz. % 25.79% 24.55% 36.13% 44.99% 71.28% 89.77% 100.00%
EPS -1.43 -5.44 -3.48 -2.87 -0.56 -1.48 -0.15 45.57%
  YoY % 73.71% -56.32% -21.25% -412.50% 62.16% -886.67% -
  Horiz. % 953.33% 3,626.67% 2,320.00% 1,913.33% 373.33% 986.67% 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 0.7500 0.8600 0.9000 0.9300 0.9100 1.0300 1.0800 -5.89%
  YoY % -12.79% -4.44% -3.23% 2.20% -11.65% -4.63% -
  Horiz. % 69.44% 79.63% 83.33% 86.11% 84.26% 95.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.10 12.47 18.35 22.85 36.21 45.54 51.90 -20.49%
  YoY % 5.05% -32.04% -19.69% -36.90% -20.49% -12.25% -
  Horiz. % 25.24% 24.03% 35.36% 44.03% 69.77% 87.75% 100.00%
EPS -1.12 -4.29 -2.74 -2.26 -0.44 -1.17 -0.11 47.17%
  YoY % 73.89% -56.57% -21.24% -413.64% 62.39% -963.64% -
  Horiz. % 1,018.18% 3,900.00% 2,490.91% 2,054.55% 400.00% 1,063.64% 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 0.5912 0.6779 0.7094 0.7330 0.7173 0.8109 0.8699 -6.23%
  YoY % -12.79% -4.44% -3.22% 2.19% -11.54% -6.78% -
  Horiz. % 67.96% 77.93% 81.55% 84.26% 82.46% 93.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.2100 0.2100 0.3100 0.3350 0.2800 0.2500 0.3900 -
P/RPS 1.26 1.33 1.33 1.16 0.61 0.43 0.61 12.84%
  YoY % -5.26% 0.00% 14.66% 90.16% 41.86% -29.51% -
  Horiz. % 206.56% 218.03% 218.03% 190.16% 100.00% 70.49% 100.00%
P/EPS -14.75 -3.86 -8.92 -11.70 -50.37 -16.89 -278.65 -38.70%
  YoY % -282.12% 56.73% 23.76% 76.77% -198.22% 93.94% -
  Horiz. % 5.29% 1.39% 3.20% 4.20% 18.08% 6.06% 100.00%
EY -6.78 -25.91 -11.21 -8.55 -1.99 -5.92 -0.36 63.04%
  YoY % 73.83% -131.13% -31.11% -329.65% 66.39% -1,544.44% -
  Horiz. % 1,883.33% 7,197.22% 3,113.89% 2,375.00% 552.78% 1,644.44% 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 0.28 0.24 0.34 0.36 0.31 0.24 0.36 -4.10%
  YoY % 16.67% -29.41% -5.56% 16.13% 29.17% -33.33% -
  Horiz. % 77.78% 66.67% 94.44% 100.00% 86.11% 66.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 27/11/14 29/11/13 30/11/12 30/11/11 29/11/10 -
Price 0.1850 0.2700 0.2850 0.3400 0.2700 0.2900 0.3800 -
P/RPS 1.11 1.71 1.22 1.17 0.59 0.50 0.59 11.10%
  YoY % -35.09% 40.16% 4.27% 98.31% 18.00% -15.25% -
  Horiz. % 188.14% 289.83% 206.78% 198.31% 100.00% 84.75% 100.00%
P/EPS -12.99 -4.96 -8.20 -11.88 -48.58 -19.59 -271.50 -39.72%
  YoY % -161.90% 39.51% 30.98% 75.55% -147.98% 92.78% -
  Horiz. % 4.78% 1.83% 3.02% 4.38% 17.89% 7.22% 100.00%
EY -7.70 -20.15 -12.19 -8.42 -2.06 -5.10 -0.37 65.77%
  YoY % 61.79% -65.30% -44.77% -308.74% 59.61% -1,278.38% -
  Horiz. % 2,081.08% 5,445.95% 3,294.59% 2,275.68% 556.76% 1,378.38% 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 0.25 0.31 0.32 0.37 0.30 0.28 0.35 -5.45%
  YoY % -19.35% -3.12% -13.51% 23.33% 7.14% -20.00% -
  Horiz. % 71.43% 88.57% 91.43% 105.71% 85.71% 80.00% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers