Highlights

[EDEN] YoY Cumulative 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 -     -789.10%    YoY -     -415.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 38,817 36,951 54,360 67,697 107,265 134,930 153,768 -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 -2,043 -11,690 -7,275 292 -733 -1,941 2,316 -
  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 -508 -1,396 -783 -7,001 -468 -1,500 -2,537 -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 -2,551 -13,086 -8,058 -6,709 -1,201 -3,441 -221 50.28%
  YoY % 80.51% -62.40% -20.11% -458.62% 65.10% -1,457.01% -
  Horiz. % 1,154.30% 5,921.27% 3,646.15% 3,035.75% 543.44% 1,557.01% 100.00%
NP to SH -3,325 -12,704 -8,113 -6,686 -1,298 -3,452 -334 46.62%
  YoY % 73.83% -56.59% -21.34% -415.10% 62.40% -933.53% -
  Horiz. % 995.51% 3,803.59% 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 41,368 50,037 62,418 74,406 108,466 138,371 153,989 -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 233,521 267,771 280,225 289,566 283,339 320,320 343,636 -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 233,521 267,771 280,225 289,566 283,339 320,320 343,636 -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 -1.42 % -4.74 % -2.90 % -2.31 % -0.46 % -1.08 % -0.10 % 55.55%
  YoY % 70.04% -63.45% -25.54% -402.17% 57.41% -980.00% -
  Horiz. % 1,420.00% 4,740.00% 2,900.00% 2,310.00% 460.00% 1,080.00% 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 12.47 11.87 17.46 21.74 34.45 43.39 48.33 -20.19%
  YoY % 5.05% -32.02% -19.69% -36.89% -20.60% -10.22% -
  Horiz. % 25.80% 24.56% 36.13% 44.98% 71.28% 89.78% 100.00%
EPS -1.07 -4.08 -2.61 -2.15 -0.42 -1.11 -0.11 46.05%
  YoY % 73.77% -56.32% -21.40% -411.90% 62.16% -909.09% -
  Horiz. % 972.73% 3,709.09% 2,372.73% 1,954.55% 381.82% 1,009.09% 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 9.83 9.35 13.76 17.14 27.15 34.16 38.93 -20.48%
  YoY % 5.13% -32.05% -19.72% -36.87% -20.52% -12.25% -
  Horiz. % 25.25% 24.02% 35.35% 44.03% 69.74% 87.75% 100.00%
EPS -0.84 -3.22 -2.05 -1.69 -0.33 -0.87 -0.08 47.93%
  YoY % 73.91% -57.07% -21.30% -412.12% 62.07% -987.50% -
  Horiz. % 1,050.00% 4,025.00% 2,562.50% 2,112.50% 412.50% 1,087.50% 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 0.5912 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 1.68 1.77 1.78 1.54 0.81 0.58 0.81 12.92%
  YoY % -5.08% -0.56% 15.58% 90.12% 39.66% -28.40% -
  Horiz. % 207.41% 218.52% 219.75% 190.12% 100.00% 71.60% 100.00%
P/EPS -19.66 -5.15 -11.90 -15.60 -67.17 -22.52 -371.53 -38.70%
  YoY % -281.75% 56.72% 23.72% 76.78% -198.27% 93.94% -
  Horiz. % 5.29% 1.39% 3.20% 4.20% 18.08% 6.06% 100.00%
EY -5.09 -19.43 -8.41 -6.41 -1.49 -4.44 -0.27 63.07%
  YoY % 73.80% -131.03% -31.20% -330.20% 66.44% -1,544.44% -
  Horiz. % 1,885.19% 7,196.30% 3,114.81% 2,374.07% 551.85% 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 1.48 2.28 1.63 1.56 0.78 0.67 0.79 11.02%
  YoY % -35.09% 39.88% 4.49% 100.00% 16.42% -15.19% -
  Horiz. % 187.34% 288.61% 206.33% 197.47% 98.73% 84.81% 100.00%
P/EPS -17.32 -6.62 -10.94 -15.83 -64.77 -26.13 -362.00 -39.72%
  YoY % -161.63% 39.49% 30.89% 75.56% -147.88% 92.78% -
  Horiz. % 4.78% 1.83% 3.02% 4.37% 17.89% 7.22% 100.00%
EY -5.77 -15.11 -9.14 -6.32 -1.54 -3.83 -0.28 65.50%
  YoY % 61.81% -65.32% -44.62% -310.39% 59.79% -1,267.86% -
  Horiz. % 2,060.71% 5,396.43% 3,264.29% 2,257.14% 550.00% 1,367.86% 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.
 


 

1867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8850.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.7950.00 
 TENAGA-C57 0.0950.00 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
3. Citi downgrades AirAsia Group to sell; price target RM1.48 Good Articles to Share
4. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
5. Stock to Watch 20 Jun 2019 Stock Recommendations for Daily
6. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. 云顶离林国泰:“尽所能减风险保盈利” 星洲日報/投資致富‧企業故事
8. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers