Highlights

[EDEN] YoY 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 -     134.01%    YoY -     -31.69%
Quarter Report


View:


Show?  YoY % Horiz. %

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 14,189 12,222 18,839 22,094 38,291 42,993 43,715 -17.09%
  YoY % 16.09% -35.12% -14.73% -42.30% -10.94% -1.65% -
  Horiz. % 32.46% 27.96% 43.10% 50.54% 87.59% 98.35% 100.00%
PBT 560 -6,991 -3,628 969 742 -1,200 728 -4.27%
  YoY % 108.01% -92.70% -474.41% 30.59% 161.83% -264.84% -
  Horiz. % 76.92% -960.30% -498.35% 133.10% 101.92% -164.84% 100.00%
Tax -244 -63 -251 -499 -124 -550 -655 -15.16%
  YoY % -287.30% 74.90% 49.70% -302.42% 77.45% 16.03% -
  Horiz. % 37.25% 9.62% 38.32% 76.18% 18.93% 83.97% 100.00%
NP 316 -7,054 -3,879 470 618 -1,750 73 27.63%
  YoY % 104.48% -81.85% -925.32% -23.95% 135.31% -2,497.26% -
  Horiz. % 432.88% -9,663.01% -5,313.70% 643.84% 846.58% -2,397.26% 100.00%
NP to SH 353 -6,862 -3,982 388 568 -1,773 2 136.66%
  YoY % 105.14% -72.33% -1,126.29% -31.69% 132.04% -88,750.00% -
  Horiz. % 17,650.00% -343,100.00% -199,100.00% 19,400.00% 28,400.00% -88,650.00% 100.00%
Tax Rate 43.57 % - % - % 51.50 % 16.71 % - % 89.97 % -11.37%
  YoY % 0.00% 0.00% 0.00% 208.20% 0.00% 0.00% -
  Horiz. % 48.43% 0.00% 0.00% 57.24% 18.57% 0.00% 100.00%
Total Cost 13,873 19,276 22,718 21,624 37,673 44,743 43,642 -17.37%
  YoY % -28.03% -15.15% 5.06% -42.60% -15.80% 2.52% -
  Horiz. % 31.79% 44.17% 52.06% 49.55% 86.32% 102.52% 100.00%
Net Worth 236,635 264,657 283,339 295,793 286,453 323,494 333,636 -5.56%
  YoY % -10.59% -6.59% -4.21% 3.26% -11.45% -3.04% -
  Horiz. % 70.93% 79.33% 84.92% 88.66% 85.86% 96.96% 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 236,635 264,657 283,339 295,793 286,453 323,494 333,636 -5.56%
  YoY % -10.59% -6.59% -4.21% 3.26% -11.45% -3.04% -
  Horiz. % 70.93% 79.33% 84.92% 88.66% 85.86% 96.96% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,052 333,636 -1.14%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.10% -6.77% -
  Horiz. % 93.32% 93.32% 93.32% 93.32% 93.32% 93.23% 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 2.23 % -57.72 % -20.59 % 2.13 % 1.61 % -4.07 % 0.17 % 53.51%
  YoY % 103.86% -180.33% -1,066.67% 32.30% 139.56% -2,494.12% -
  Horiz. % 1,311.76% -33,952.94% -12,111.76% 1,252.94% 947.06% -2,394.12% 100.00%
ROE 0.15 % -2.59 % -1.41 % 0.13 % 0.20 % -0.55 % 0.00 % -
  YoY % 105.79% -83.69% -1,184.62% -35.00% 136.36% 0.00% -
  Horiz. % -27.27% 470.91% 256.36% -23.64% -36.36% 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 4.56 3.93 6.05 7.10 12.30 13.82 13.10 -16.11%
  YoY % 16.03% -35.04% -14.79% -42.28% -11.00% 5.50% -
  Horiz. % 34.81% 30.00% 46.18% 54.20% 93.89% 105.50% 100.00%
EPS 0.11 -2.20 -1.28 0.12 0.18 -0.57 0.00 -
  YoY % 105.00% -71.88% -1,166.67% -33.33% 131.58% 0.00% -
  Horiz. % -19.30% 385.96% 224.56% -21.05% -31.58% 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 - 390,861
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.63 3.13 4.82 5.65 9.80 11.00 11.18 -17.08%
  YoY % 15.97% -35.06% -14.69% -42.35% -10.91% -1.61% -
  Horiz. % 32.47% 28.00% 43.11% 50.54% 87.66% 98.39% 100.00%
EPS 0.09 -1.76 -1.02 0.10 0.15 -0.45 0.00 -
  YoY % 105.11% -72.55% -1,120.00% -33.33% 133.33% 0.00% -
  Horiz. % -20.00% 391.11% 226.67% -22.22% -33.33% 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 0.6054 0.6771 0.7249 0.7568 0.7329 0.8276 0.8536 -5.56%
  YoY % -10.59% -6.59% -4.22% 3.26% -11.44% -3.05% -
  Horiz. % 70.92% 79.32% 84.92% 88.66% 85.86% 96.95% 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 5.05 7.13 5.21 4.44 2.60 2.32 2.59 11.76%
  YoY % -29.17% 36.85% 17.34% 70.77% 12.07% -10.42% -
  Horiz. % 194.98% 275.29% 201.16% 171.43% 100.39% 89.58% 100.00%
P/EPS 202.87 -12.70 -24.63 252.78 175.42 -56.14 56,718.18 -60.86%
  YoY % 1,697.40% 48.44% -109.74% 44.10% 412.47% -100.10% -
  Horiz. % 0.36% -0.02% -0.04% 0.45% 0.31% -0.10% 100.00%
EY 0.49 -7.87 -4.06 0.40 0.57 -1.78 0.00 -
  YoY % 106.23% -93.84% -1,115.00% -29.82% 132.02% 0.00% -
  Horiz. % -27.53% 442.13% 228.09% -22.47% -32.02% 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 5.05 5.10 5.29 4.02 2.36 2.24 2.82 10.19%
  YoY % -0.98% -3.59% 31.59% 70.34% 5.36% -20.57% -
  Horiz. % 179.08% 180.85% 187.59% 142.55% 83.69% 79.43% 100.00%
P/EPS 202.87 -9.07 -25.02 228.71 158.97 -54.39 61,722.72 -61.41%
  YoY % 2,336.71% 63.75% -110.94% 43.87% 392.28% -100.09% -
  Horiz. % 0.33% -0.01% -0.04% 0.37% 0.26% -0.09% 100.00%
EY 0.49 -11.02 -4.00 0.44 0.63 -1.84 0.00 -
  YoY % 104.45% -175.50% -1,009.09% -30.16% 134.24% 0.00% -
  Horiz. % -26.63% 598.91% 217.39% -23.91% -34.24% 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.
 


 

63  142  362  1638 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.14-0.005 
 MYEG 1.36-0.03 
 PUC 0.0950.00 
 ORION 0.22+0.005 
 DAYANG 1.29-0.04 
 IRIS 0.140.00 
 HIBISCS 1.08-0.02 
 HUBLINE 0.055-0.005 
Partners & Brokers