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 - 421,512
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.18 5.89 8.81 10.68 14.45 23.23 23.63 -20.01%
  YoY % 4.92% -33.14% -17.51% -26.09% -37.80% -1.69% -
  Horiz. % 26.15% 24.93% 37.28% 45.20% 61.15% 98.31% 100.00%
EPS 0.33 -3.69 -0.90 -0.18 0.17 -0.48 0.09 24.15%
  YoY % 108.94% -310.00% -400.00% -205.88% 135.42% -633.33% -
  Horiz. % 366.67% -4,100.00% -1,000.00% -200.00% 188.89% -533.33% 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 0.5614 0.6279 0.6722 0.7017 0.6796 0.7683 0.7441 -4.58%
  YoY % -10.59% -6.59% -4.20% 3.25% -11.54% 3.25% -
  Horiz. % 75.45% 84.38% 90.34% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS