Highlights

[EDEN] YoY Cumulative 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 -     34.09%    YoY -     -203.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 26,064 24,848 37,115 45,010 60,926 97,908 99,600 -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 1,563 -15,620 -3,131 1,159 1,166 -965 2,133 -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 -440 -211 -682 -1,907 -311 -1,021 -1,716 -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 1,123 -15,831 -3,813 -748 855 -1,986 417 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 1,396 -15,556 -3,806 -752 725 -2,024 367 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 24,941 40,679 40,928 45,758 60,071 99,894 99,183 -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 0.59 % -5.88 % -1.34 % -0.25 % 0.25 % -0.63 % 0.12 % 30.37%
  YoY % 110.03% -338.81% -436.00% -200.00% 139.68% -625.00% -
  Horiz. % 491.67% -4,900.00% -1,116.67% -208.33% 208.33% -525.00% 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 8.37 7.98 11.92 14.46 19.57 31.44 31.76 -19.91%
  YoY % 4.89% -33.05% -17.57% -26.11% -37.75% -1.01% -
  Horiz. % 26.35% 25.13% 37.53% 45.53% 61.62% 98.99% 100.00%
EPS 0.45 -5.00 -1.22 -0.24 0.23 -0.65 0.12 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 6.46 6.16 9.20 11.16 15.10 24.27 24.69 -20.01%
  YoY % 4.87% -33.04% -17.56% -26.09% -37.78% -1.70% -
  Horiz. % 26.16% 24.95% 37.26% 45.20% 61.16% 98.30% 100.00%
EPS 0.35 -3.86 -0.94 -0.19 0.18 -0.50 0.09 25.38%
  YoY % 109.07% -310.64% -394.74% -205.56% 136.00% -655.56% -
  Horiz. % 388.89% -4,288.89% -1,044.44% -211.11% 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 2.75 3.51 2.64 2.18 1.64 1.02 1.07 17.02%
  YoY % -21.65% 32.95% 21.10% 32.93% 60.78% -4.67% -
  Horiz. % 257.01% 328.04% 246.73% 203.74% 153.27% 95.33% 100.00%
P/EPS 51.30 -5.60 -25.77 -130.42 137.43 -49.23 290.56 -25.08%
  YoY % 1,016.07% 78.27% 80.24% -194.90% 379.16% -116.94% -
  Horiz. % 17.66% -1.93% -8.87% -44.89% 47.30% -16.94% 100.00%
EY 1.95 -17.84 -3.88 -0.77 0.73 -2.03 0.34 33.76%
  YoY % 110.93% -359.79% -403.90% -205.48% 135.96% -697.06% -
  Horiz. % 573.53% -5,247.06% -1,141.18% -226.47% 214.71% -597.06% 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 2.75 2.51 2.68 1.97 1.48 0.99 1.17 15.29%
  YoY % 9.56% -6.34% 36.04% 33.11% 49.49% -15.38% -
  Horiz. % 235.04% 214.53% 229.06% 168.38% 126.50% 84.62% 100.00%
P/EPS 51.30 -4.00 -26.18 -118.00 124.54 -47.69 316.20 -26.13%
  YoY % 1,382.50% 84.72% 77.81% -194.75% 361.14% -115.08% -
  Horiz. % 16.22% -1.27% -8.28% -37.32% 39.39% -15.08% 100.00%
EY 1.95 -24.98 -3.82 -0.85 0.80 -2.10 0.32 35.11%
  YoY % 107.81% -553.93% -349.41% -206.25% 138.10% -756.25% -
  Horiz. % 609.38% -7,806.25% -1,193.75% -265.63% 250.00% -656.25% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS