Highlights

[EDEN] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     110.40%    YoY -     115.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 39,640 47,500 50,504 73,104 93,284 90,540 219,660 -24.81%
  YoY % -16.55% -5.95% -30.91% -21.63% 3.03% -58.78% -
  Horiz. % 18.05% 21.62% 22.99% 33.28% 42.47% 41.22% 100.00%
PBT -24,360 4,004 -34,520 1,988 756 1,700 940 -
  YoY % -708.39% 111.60% -1,836.42% 162.96% -55.53% 80.85% -
  Horiz. % -2,591.49% 425.96% -3,672.34% 211.49% 80.43% 180.85% 100.00%
Tax -88 -792 -596 -1,720 -5,632 -748 -1,884 -39.96%
  YoY % 88.89% -32.89% 65.35% 69.46% -652.94% 60.30% -
  Horiz. % 4.67% 42.04% 31.63% 91.30% 298.94% 39.70% 100.00%
NP -24,448 3,212 -35,116 268 -4,876 952 -944 71.92%
  YoY % -861.15% 109.15% -13,202.98% 105.50% -612.18% 200.85% -
  Horiz. % 2,589.83% -340.25% 3,719.92% -28.39% 516.53% -100.85% 100.00%
NP to SH -24,796 4,152 -34,784 708 -4,564 632 -1,000 70.68%
  YoY % -697.21% 111.94% -5,012.99% 115.51% -822.15% 163.20% -
  Horiz. % 2,479.60% -415.20% 3,478.40% -70.80% 456.40% -63.20% 100.00%
Tax Rate - % 19.78 % - % 86.52 % 744.97 % 44.00 % 200.43 % -
  YoY % 0.00% 0.00% 0.00% -88.39% 1,593.11% -78.05% -
  Horiz. % 0.00% 9.87% 0.00% 43.17% 371.69% 21.95% 100.00%
Total Cost 64,088 44,288 85,620 72,836 98,160 89,588 220,604 -18.60%
  YoY % 44.71% -48.27% 17.55% -25.80% 9.57% -59.39% -
  Horiz. % 29.05% 20.08% 38.81% 33.02% 44.50% 40.61% 100.00%
Net Worth 258,430 236,635 270,884 289,566 295,793 286,453 326,468 -3.82%
  YoY % 9.21% -12.64% -6.45% -2.11% 3.26% -12.26% -
  Horiz. % 79.16% 72.48% 82.97% 88.70% 90.60% 87.74% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 258,430 236,635 270,884 289,566 295,793 286,453 326,468 -3.82%
  YoY % 9.21% -12.64% -6.45% -2.11% 3.26% -12.26% -
  Horiz. % 79.16% 72.48% 82.97% 88.70% 90.60% 87.74% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 312,500 -0.06%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.36% -
  Horiz. % 99.64% 99.64% 99.64% 99.64% 99.64% 99.64% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -61.68 % 6.76 % -69.53 % 0.37 % -5.23 % 1.05 % -0.43 % 128.62%
  YoY % -1,012.43% 109.72% -18,891.89% 107.07% -598.10% 344.19% -
  Horiz. % 14,344.19% -1,572.09% 16,169.77% -86.05% 1,216.28% -244.19% 100.00%
ROE -9.59 % 1.75 % -12.84 % 0.24 % -1.54 % 0.22 % -0.31 % 77.09%
  YoY % -648.00% 113.63% -5,450.00% 115.58% -800.00% 170.97% -
  Horiz. % 3,093.55% -564.52% 4,141.94% -77.42% 496.77% -70.97% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.73 15.26 16.22 23.48 29.96 29.08 70.29 -24.76%
  YoY % -16.58% -5.92% -30.92% -21.63% 3.03% -58.63% -
  Horiz. % 18.11% 21.71% 23.08% 33.40% 42.62% 41.37% 100.00%
EPS -7.96 1.32 -11.16 0.24 -1.48 0.20 -0.32 70.77%
  YoY % -703.03% 111.83% -4,750.00% 116.22% -840.00% 162.50% -
  Horiz. % 2,487.50% -412.50% 3,487.50% -75.00% 462.50% -62.50% 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 0.8300 0.7600 0.8700 0.9300 0.9500 0.9200 1.0447 -3.76%
  YoY % 9.21% -12.64% -6.45% -2.11% 3.26% -11.94% -
  Horiz. % 79.45% 72.75% 83.28% 89.02% 90.94% 88.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.83 11.78 12.52 18.12 23.13 22.45 54.46 -24.80%
  YoY % -16.55% -5.91% -30.91% -21.66% 3.03% -58.78% -
  Horiz. % 18.05% 21.63% 22.99% 33.27% 42.47% 41.22% 100.00%
EPS -6.15 1.03 -8.62 0.18 -1.13 0.16 -0.25 70.46%
  YoY % -697.09% 111.95% -4,888.89% 115.93% -806.25% 164.00% -
  Horiz. % 2,460.00% -412.00% 3,448.00% -72.00% 452.00% -64.00% 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 0.6407 0.5867 0.6716 0.7179 0.7333 0.7102 0.8094 -3.82%
  YoY % 9.20% -12.64% -6.45% -2.10% 3.25% -12.26% -
  Horiz. % 79.16% 72.49% 82.98% 88.70% 90.60% 87.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.2250 0.2200 0.2250 0.3150 0.2800 0.3300 0.3900 -
P/RPS 1.77 1.44 1.39 1.34 0.93 1.13 0.55 21.49%
  YoY % 22.92% 3.60% 3.73% 44.09% -17.70% 105.45% -
  Horiz. % 321.82% 261.82% 252.73% 243.64% 169.09% 205.45% 100.00%
P/EPS -2.83 16.50 -2.01 138.53 -19.10 162.58 -121.87 -46.56%
  YoY % -117.15% 920.90% -101.45% 825.29% -111.75% 233.40% -
  Horiz. % 2.32% -13.54% 1.65% -113.67% 15.67% -133.40% 100.00%
EY -35.39 6.06 -49.65 0.72 -5.24 0.62 -0.82 87.18%
  YoY % -683.99% 112.21% -6,995.83% 113.74% -945.16% 175.61% -
  Horiz. % 4,315.85% -739.02% 6,054.88% -87.80% 639.02% -75.61% 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 0.27 0.29 0.26 0.34 0.29 0.36 0.37 -5.11%
  YoY % -6.90% 11.54% -23.53% 17.24% -19.44% -2.70% -
  Horiz. % 72.97% 78.38% 70.27% 91.89% 78.38% 97.30% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 26/05/16 29/05/15 26/05/14 30/05/13 31/05/12 31/05/11 -
Price 0.2500 0.2200 0.2950 0.3350 0.3450 0.3000 0.3400 -
P/RPS 1.96 1.44 1.82 1.43 1.15 1.03 0.48 26.40%
  YoY % 36.11% -20.88% 27.27% 24.35% 11.65% 114.58% -
  Horiz. % 408.33% 300.00% 379.17% 297.92% 239.58% 214.58% 100.00%
P/EPS -3.14 16.50 -2.64 147.33 -23.54 147.80 -106.25 -44.37%
  YoY % -119.03% 725.00% -101.79% 725.87% -115.93% 239.11% -
  Horiz. % 2.96% -15.53% 2.48% -138.66% 22.16% -139.11% 100.00%
EY -31.85 6.06 -37.87 0.68 -4.25 0.68 -0.94 79.79%
  YoY % -625.58% 116.00% -5,669.12% 116.00% -725.00% 172.34% -
  Horiz. % 3,388.30% -644.68% 4,028.72% -72.34% 452.13% -72.34% 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 0.29 0.34 0.36 0.36 0.33 0.33 -1.57%
  YoY % 3.45% -14.71% -5.56% 0.00% 9.09% 0.00% -
  Horiz. % 90.91% 87.88% 103.03% 109.09% 109.09% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

298  640  529  774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 IRIS 0.25-0.02 
 HLT-WA 0.45+0.04 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers