Highlights

[EDEN] YoY 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 -     -2,349.72%    YoY -     -1,126.29%
Quarter Report


View:


Show?  YoY % Horiz. %

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 10,814 14,189 12,222 18,839 22,094 38,291 42,993 -20.53%
  YoY % -23.79% 16.09% -35.12% -14.73% -42.30% -10.94% -
  Horiz. % 25.15% 33.00% 28.43% 43.82% 51.39% 89.06% 100.00%
PBT -5,021 560 -6,991 -3,628 969 742 -1,200 26.91%
  YoY % -996.61% 108.01% -92.70% -474.41% 30.59% 161.83% -
  Horiz. % 418.42% -46.67% 582.58% 302.33% -80.75% -61.83% 100.00%
Tax -236 -244 -63 -251 -499 -124 -550 -13.14%
  YoY % 3.28% -287.30% 74.90% 49.70% -302.42% 77.45% -
  Horiz. % 42.91% 44.36% 11.45% 45.64% 90.73% 22.55% 100.00%
NP -5,257 316 -7,054 -3,879 470 618 -1,750 20.10%
  YoY % -1,763.61% 104.48% -81.85% -925.32% -23.95% 135.31% -
  Horiz. % 300.40% -18.06% 403.09% 221.66% -26.86% -35.31% 100.00%
NP to SH -4,793 353 -6,862 -3,982 388 568 -1,773 18.01%
  YoY % -1,457.79% 105.14% -72.33% -1,126.29% -31.69% 132.04% -
  Horiz. % 270.33% -19.91% 387.03% 224.59% -21.88% -32.04% 100.00%
Tax Rate - % 43.57 % - % - % 51.50 % 16.71 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 208.20% 0.00% -
  Horiz. % 0.00% 260.74% 0.00% 0.00% 308.20% 100.00% -
Total Cost 16,071 13,873 19,276 22,718 21,624 37,673 44,743 -15.68%
  YoY % 15.84% -28.03% -15.15% 5.06% -42.60% -15.80% -
  Horiz. % 35.92% 31.01% 43.08% 50.77% 48.33% 84.20% 100.00%
Net Worth 252,203 236,635 264,657 283,339 295,793 286,453 323,494 -4.06%
  YoY % 6.58% -10.59% -6.59% -4.21% 3.26% -11.45% -
  Horiz. % 77.96% 73.15% 81.81% 87.59% 91.44% 88.55% 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 252,203 236,635 264,657 283,339 295,793 286,453 323,494 -4.06%
  YoY % 6.58% -10.59% -6.59% -4.21% 3.26% -11.45% -
  Horiz. % 77.96% 73.15% 81.81% 87.59% 91.44% 88.55% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,052 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.10% -
  Horiz. % 100.10% 100.10% 100.10% 100.10% 100.10% 100.10% 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 -48.61 % 2.23 % -57.72 % -20.59 % 2.13 % 1.61 % -4.07 % 51.13%
  YoY % -2,279.82% 103.86% -180.33% -1,066.67% 32.30% 139.56% -
  Horiz. % 1,194.35% -54.79% 1,418.18% 505.90% -52.33% -39.56% 100.00%
ROE -1.90 % 0.15 % -2.59 % -1.41 % 0.13 % 0.20 % -0.55 % 22.93%
  YoY % -1,366.67% 105.79% -83.69% -1,184.62% -35.00% 136.36% -
  Horiz. % 345.45% -27.27% 470.91% 256.36% -23.64% -36.36% 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 3.47 4.56 3.93 6.05 7.10 12.30 13.82 -20.56%
  YoY % -23.90% 16.03% -35.04% -14.79% -42.28% -11.00% -
  Horiz. % 25.11% 33.00% 28.44% 43.78% 51.37% 89.00% 100.00%
EPS -1.54 0.11 -2.20 -1.28 0.12 0.18 -0.57 18.00%
  YoY % -1,500.00% 105.00% -71.88% -1,166.67% -33.33% 131.58% -
  Horiz. % 270.18% -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 0.8100 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 2.68 3.52 3.03 4.67 5.48 9.49 10.66 -20.54%
  YoY % -23.86% 16.17% -35.12% -14.78% -42.26% -10.98% -
  Horiz. % 25.14% 33.02% 28.42% 43.81% 51.41% 89.02% 100.00%
EPS -1.19 0.09 -1.70 -0.99 0.10 0.14 -0.44 18.02%
  YoY % -1,422.22% 105.29% -71.72% -1,090.00% -28.57% 131.82% -
  Horiz. % 270.45% -20.45% 386.36% 225.00% -22.73% -31.82% 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 0.8020 -4.06%
  YoY % 6.58% -10.58% -6.59% -4.21% 3.25% -11.45% -
  Horiz. % 77.97% 73.15% 81.81% 87.58% 91.43% 88.55% 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 5.76 5.05 7.13 5.21 4.44 2.60 2.32 16.35%
  YoY % 14.06% -29.17% 36.85% 17.34% 70.77% 12.07% -
  Horiz. % 248.28% 217.67% 307.33% 224.57% 191.38% 112.07% 100.00%
P/EPS -12.99 202.87 -12.70 -24.63 252.78 175.42 -56.14 -21.63%
  YoY % -106.40% 1,697.40% 48.44% -109.74% 44.10% 412.47% -
  Horiz. % 23.14% -361.36% 22.62% 43.87% -450.27% -312.47% 100.00%
EY -7.70 0.49 -7.87 -4.06 0.40 0.57 -1.78 27.62%
  YoY % -1,671.43% 106.23% -93.84% -1,115.00% -29.82% 132.02% -
  Horiz. % 432.58% -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 0.25 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 5.47 5.05 5.10 5.29 4.02 2.36 2.24 16.03%
  YoY % 8.32% -0.98% -3.59% 31.59% 70.34% 5.36% -
  Horiz. % 244.20% 225.45% 227.68% 236.16% 179.46% 105.36% 100.00%
P/EPS -12.34 202.87 -9.07 -25.02 228.71 158.97 -54.39 -21.89%
  YoY % -106.08% 2,336.71% 63.75% -110.94% 43.87% 392.28% -
  Horiz. % 22.69% -372.99% 16.68% 46.00% -420.50% -292.28% 100.00%
EY -8.10 0.49 -11.02 -4.00 0.44 0.63 -1.84 27.99%
  YoY % -1,753.06% 104.45% -175.50% -1,009.09% -30.16% 134.24% -
  Horiz. % 440.22% -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 0.23 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
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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