Highlights

[EDEN] YoY Quarter Result on 2012-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -456.51%    YoY -     -41.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 12,569 17,245 22,686 46,339 37,022 54,168 61,969 -23.34%
  YoY % -27.12% -23.98% -51.04% 25.17% -31.65% -12.59% -
  Horiz. % 20.28% 27.83% 36.61% 74.78% 59.74% 87.41% 100.00%
PBT 3,932 -4,143 -868 -1,901 -973 182 1,022 25.16%
  YoY % 194.91% -377.30% 54.34% -95.38% -634.62% -82.19% -
  Horiz. % 384.74% -405.38% -84.93% -186.01% -95.21% 17.81% 100.00%
Tax -1,185 -101 -5,094 -158 -480 -821 -978 3.25%
  YoY % -1,073.27% 98.02% -3,124.05% 67.08% 41.53% 16.05% -
  Horiz. % 121.17% 10.33% 520.86% 16.16% 49.08% 83.95% 100.00%
NP 2,747 -4,244 -5,962 -2,059 -1,453 -639 44 99.11%
  YoY % 164.73% 28.82% -189.56% -41.71% -127.39% -1,552.27% -
  Horiz. % 6,243.18% -9,645.45% -13,550.00% -4,679.55% -3,302.27% -1,452.27% 100.00%
NP to SH 2,854 -4,306 -5,935 -2,025 -1,427 -702 -18 -
  YoY % 166.28% 27.45% -193.09% -41.91% -103.28% -3,800.00% -
  Horiz. % -15,855.56% 23,922.22% 32,972.22% 11,250.00% 7,927.78% 3,900.00% 100.00%
Tax Rate 30.14 % - % - % - % - % 451.10 % 95.69 % -17.51%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 371.42% -
  Horiz. % 31.50% 0.00% 0.00% 0.00% 0.00% 471.42% 100.00%
Total Cost 9,822 21,489 28,648 48,398 38,475 54,807 61,925 -26.42%
  YoY % -54.29% -24.99% -40.81% 25.79% -29.80% -11.49% -
  Horiz. % 15.86% 34.70% 46.26% 78.16% 62.13% 88.51% 100.00%
Net Worth 267,771 280,225 289,566 283,339 319,523 340,690 348,800 -4.31%
  YoY % -4.44% -3.23% 2.20% -11.32% -6.21% -2.32% -
  Horiz. % 76.77% 80.34% 83.02% 81.23% 91.61% 97.68% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 267,771 280,225 289,566 283,339 319,523 340,690 348,800 -4.31%
  YoY % -4.44% -3.23% 2.20% -11.32% -6.21% -2.32% -
  Horiz. % 76.77% 80.34% 83.02% 81.23% 91.61% 97.68% 100.00%
NOSH 311,362 311,362 311,362 311,362 310,217 315,454 320,000 -0.45%
  YoY % 0.00% 0.00% 0.00% 0.37% -1.66% -1.42% -
  Horiz. % 97.30% 97.30% 97.30% 97.30% 96.94% 98.58% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.86 % -24.61 % -26.28 % -4.44 % -3.92 % -1.18 % 0.07 % 160.36%
  YoY % 188.83% 6.35% -491.89% -13.27% -232.20% -1,785.71% -
  Horiz. % 31,228.57% -35,157.14% -37,542.86% -6,342.86% -5,600.00% -1,685.71% 100.00%
ROE 1.07 % -1.54 % -2.05 % -0.71 % -0.45 % -0.21 % -0.01 % -
  YoY % 169.48% 24.88% -188.73% -57.78% -114.29% -2,000.00% -
  Horiz. % -10,700.00% 15,400.00% 20,500.00% 7,100.00% 4,500.00% 2,100.00% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.04 5.54 7.29 14.88 11.93 17.17 19.37 -22.98%
  YoY % -27.08% -24.01% -51.01% 24.73% -30.52% -11.36% -
  Horiz. % 20.86% 28.60% 37.64% 76.82% 61.59% 88.64% 100.00%
EPS 0.92 -1.38 -1.91 -0.65 -0.46 -0.23 -0.01 -
  YoY % 166.67% 27.75% -193.85% -41.30% -100.00% -2,200.00% -
  Horiz. % -9,200.00% 13,800.00% 19,100.00% 6,500.00% 4,600.00% 2,300.00% 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 0.8600 0.9000 0.9300 0.9100 1.0300 1.0800 1.0900 -3.87%
  YoY % -4.44% -3.23% 2.20% -11.65% -4.63% -0.92% -
  Horiz. % 78.90% 82.57% 85.32% 83.49% 94.50% 99.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,194
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.15 4.32 5.68 11.61 9.27 13.57 15.52 -23.33%
  YoY % -27.08% -23.94% -51.08% 25.24% -31.69% -12.56% -
  Horiz. % 20.30% 27.84% 36.60% 74.81% 59.73% 87.44% 100.00%
EPS 0.71 -1.08 -1.49 -0.51 -0.36 -0.18 0.00 -
  YoY % 165.74% 27.52% -192.16% -41.67% -100.00% 0.00% -
  Horiz. % -394.44% 600.00% 827.78% 283.33% 200.00% 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 0.6708 0.7020 0.7254 0.7098 0.8004 0.8534 0.8738 -4.31%
  YoY % -4.44% -3.23% 2.20% -11.32% -6.21% -2.33% -
  Horiz. % 76.77% 80.34% 83.02% 81.23% 91.60% 97.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.2100 0.3100 0.3350 0.2800 0.2500 0.3900 0.4700 -
P/RPS 5.20 5.60 4.60 1.88 2.09 2.27 2.43 13.51%
  YoY % -7.14% 21.74% 144.68% -10.05% -7.93% -6.58% -
  Horiz. % 213.99% 230.45% 189.30% 77.37% 86.01% 93.42% 100.00%
P/EPS 22.91 -22.42 -17.57 -43.05 -54.35 -175.25 -8,355.56 -
  YoY % 202.19% -27.60% 59.19% 20.79% 68.99% 97.90% -
  Horiz. % -0.27% 0.27% 0.21% 0.52% 0.65% 2.10% 100.00%
EY 4.36 -4.46 -5.69 -2.32 -1.84 -0.57 -0.01 -
  YoY % 197.76% 21.62% -145.26% -26.09% -222.81% -5,600.00% -
  Horiz. % -43,600.00% 44,600.00% 56,900.00% 23,200.00% 18,400.00% 5,700.00% 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 0.24 0.34 0.36 0.31 0.24 0.36 0.43 -9.26%
  YoY % -29.41% -5.56% 16.13% 29.17% -33.33% -16.28% -
  Horiz. % 55.81% 79.07% 83.72% 72.09% 55.81% 83.72% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 29/11/13 30/11/12 30/11/11 29/11/10 24/11/09 -
Price 0.2700 0.2850 0.3400 0.2700 0.2900 0.3800 0.4300 -
P/RPS 6.69 5.15 4.67 1.81 2.43 2.21 2.22 20.17%
  YoY % 29.90% 10.28% 158.01% -25.51% 9.95% -0.45% -
  Horiz. % 301.35% 231.98% 210.36% 81.53% 109.46% 99.55% 100.00%
P/EPS 29.46 -20.61 -17.84 -41.51 -63.04 -170.76 -7,644.44 -
  YoY % 242.94% -15.53% 57.02% 34.15% 63.08% 97.77% -
  Horiz. % -0.39% 0.27% 0.23% 0.54% 0.82% 2.23% 100.00%
EY 3.39 -4.85 -5.61 -2.41 -1.59 -0.59 -0.01 -
  YoY % 169.90% 13.55% -132.78% -51.57% -169.49% -5,800.00% -
  Horiz. % -33,900.00% 48,500.00% 56,100.00% 24,100.00% 15,900.00% 5,900.00% 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 0.31 0.32 0.37 0.30 0.28 0.35 0.39 -3.75%
  YoY % -3.12% -13.51% 23.33% 7.14% -20.00% -10.26% -
  Horiz. % 79.49% 82.05% 94.87% 76.92% 71.79% 89.74% 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.
 


 

272  212  517  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.65+0.045 
 HSI-H6P 0.17-0.025 
 MNC 0.080.00 
 AAX 0.185-0.01 
 ISTONE 0.17+0.01 
 HSI-C7F 0.40+0.03 
 HSI-C7E 0.205+0.015 
 NETX 0.0150.00 
Partners & Brokers