Highlights

[EDEN] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -2,250.28%    YoY -     -406.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 20,723 26,064 24,848 37,115 45,010 60,926 97,908 -22.78%
  YoY % -20.49% 4.89% -33.05% -17.54% -26.12% -37.77% -
  Horiz. % 21.17% 26.62% 25.38% 37.91% 45.97% 62.23% 100.00%
PBT -11,113 1,563 -15,620 -3,131 1,159 1,166 -965 50.22%
  YoY % -811.00% 110.01% -398.88% -370.15% -0.60% 220.83% -
  Horiz. % 1,151.61% -161.97% 1,618.65% 324.46% -120.10% -120.83% 100.00%
Tax -259 -440 -211 -682 -1,907 -311 -1,021 -20.42%
  YoY % 41.14% -108.53% 69.06% 64.24% -513.18% 69.54% -
  Horiz. % 25.37% 43.10% 20.67% 66.80% 186.78% 30.46% 100.00%
NP -11,372 1,123 -15,831 -3,813 -748 855 -1,986 33.72%
  YoY % -1,112.64% 107.09% -315.18% -409.76% -187.49% 143.05% -
  Horiz. % 572.61% -56.55% 797.13% 191.99% 37.66% -43.05% 100.00%
NP to SH -10,995 1,396 -15,556 -3,806 -752 725 -2,024 32.55%
  YoY % -887.61% 108.97% -308.72% -406.12% -203.72% 135.82% -
  Horiz. % 543.23% -68.97% 768.58% 188.04% 37.15% -35.82% 100.00%
Tax Rate - % 28.15 % - % - % 164.54 % 26.67 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 516.95% 0.00% -
  Horiz. % 0.00% 105.55% 0.00% 0.00% 616.95% 100.00% -
Total Cost 32,095 24,941 40,679 40,928 45,758 60,071 99,894 -17.23%
  YoY % 28.68% -38.69% -0.61% -10.56% -23.83% -39.87% -
  Horiz. % 32.13% 24.97% 40.72% 40.97% 45.81% 60.13% 100.00%
Net Worth 252,203 236,635 264,657 283,339 295,793 286,453 323,839 -4.08%
  YoY % 6.58% -10.59% -6.59% -4.21% 3.26% -11.54% -
  Horiz. % 77.88% 73.07% 81.72% 87.49% 91.34% 88.46% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 252,203 236,635 264,657 283,339 295,793 286,453 323,839 -4.08%
  YoY % 6.58% -10.59% -6.59% -4.21% 3.26% -11.54% -
  Horiz. % 77.88% 73.07% 81.72% 87.49% 91.34% 88.46% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,384 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -54.88 % 4.31 % -63.71 % -10.27 % -1.66 % 1.40 % -2.03 % 73.16%
  YoY % -1,373.32% 106.77% -520.35% -518.67% -218.57% 168.97% -
  Horiz. % 2,703.45% -212.32% 3,138.42% 505.91% 81.77% -68.97% 100.00%
ROE -4.36 % 0.59 % -5.88 % -1.34 % -0.25 % 0.25 % -0.63 % 38.01%
  YoY % -838.98% 110.03% -338.81% -436.00% -200.00% 139.68% -
  Horiz. % 692.06% -93.65% 933.33% 212.70% 39.68% -39.68% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.66 8.37 7.98 11.92 14.46 19.57 31.44 -22.77%
  YoY % -20.43% 4.89% -33.05% -17.57% -26.11% -37.75% -
  Horiz. % 21.18% 26.62% 25.38% 37.91% 45.99% 62.25% 100.00%
EPS -3.53 0.45 -5.00 -1.22 -0.24 0.23 -0.65 32.55%
  YoY % -884.44% 109.00% -309.84% -408.33% -204.35% 135.38% -
  Horiz. % 543.08% -69.23% 769.23% 187.69% 36.92% -35.38% 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 0.8100 0.7600 0.8500 0.9100 0.9500 0.9200 1.0400 -4.08%
  YoY % 6.58% -10.59% -6.59% -4.21% 3.26% -11.54% -
  Horiz. % 77.88% 73.08% 81.73% 87.50% 91.35% 88.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.14 6.46 6.16 9.20 11.16 15.10 24.27 -22.78%
  YoY % -20.43% 4.87% -33.04% -17.56% -26.09% -37.78% -
  Horiz. % 21.18% 26.62% 25.38% 37.91% 45.98% 62.22% 100.00%
EPS -2.73 0.35 -3.86 -0.94 -0.19 0.18 -0.50 32.66%
  YoY % -880.00% 109.07% -310.64% -394.74% -205.56% 136.00% -
  Horiz. % 546.00% -70.00% 772.00% 188.00% 38.00% -36.00% 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 0.6253 0.5867 0.6561 0.7024 0.7333 0.7102 0.8029 -4.08%
  YoY % 6.58% -10.58% -6.59% -4.21% 3.25% -11.55% -
  Horiz. % 77.88% 73.07% 81.72% 87.48% 91.33% 88.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.2000 0.2300 0.2800 0.3150 0.3150 0.3200 0.3200 -
P/RPS 3.00 2.75 3.51 2.64 2.18 1.64 1.02 19.68%
  YoY % 9.09% -21.65% 32.95% 21.10% 32.93% 60.78% -
  Horiz. % 294.12% 269.61% 344.12% 258.82% 213.73% 160.78% 100.00%
P/EPS -5.66 51.30 -5.60 -25.77 -130.42 137.43 -49.23 -30.25%
  YoY % -111.03% 1,016.07% 78.27% 80.24% -194.90% 379.16% -
  Horiz. % 11.50% -104.20% 11.38% 52.35% 264.92% -279.16% 100.00%
EY -17.66 1.95 -17.84 -3.88 -0.77 0.73 -2.03 43.36%
  YoY % -1,005.64% 110.93% -359.79% -403.90% -205.48% 135.96% -
  Horiz. % 869.95% -96.06% 878.82% 191.13% 37.93% -35.96% 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 0.30 0.33 0.35 0.33 0.35 0.31 -3.52%
  YoY % -16.67% -9.09% -5.71% 6.06% -5.71% 12.90% -
  Horiz. % 80.65% 96.77% 106.45% 112.90% 106.45% 112.90% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 27/08/15 28/08/14 28/08/13 30/08/12 26/08/11 -
Price 0.1900 0.2300 0.2000 0.3200 0.2850 0.2900 0.3100 -
P/RPS 2.85 2.75 2.51 2.68 1.97 1.48 0.99 19.25%
  YoY % 3.64% 9.56% -6.34% 36.04% 33.11% 49.49% -
  Horiz. % 287.88% 277.78% 253.54% 270.71% 198.99% 149.49% 100.00%
P/EPS -5.38 51.30 -4.00 -26.18 -118.00 124.54 -47.69 -30.47%
  YoY % -110.49% 1,382.50% 84.72% 77.81% -194.75% 361.14% -
  Horiz. % 11.28% -107.57% 8.39% 54.90% 247.43% -261.14% 100.00%
EY -18.59 1.95 -24.98 -3.82 -0.85 0.80 -2.10 43.78%
  YoY % -1,053.33% 107.81% -553.93% -349.41% -206.25% 138.10% -
  Horiz. % 885.24% -92.86% 1,189.52% 181.90% 40.48% -38.10% 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 0.23 0.30 0.24 0.35 0.30 0.32 0.30 -4.33%
  YoY % -23.33% 25.00% -31.43% 16.67% -6.25% 6.67% -
  Horiz. % 76.67% 100.00% 80.00% 116.67% 100.00% 106.67% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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