Highlights

[EDEN] YoY 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 -     -1,629.64%    YoY -     -193.09%
Quarter Report


View:


Show?  YoY % Horiz. %

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 12,753 12,569 17,245 22,686 46,339 37,022 54,168 -21.40%
  YoY % 1.46% -27.12% -23.98% -51.04% 25.17% -31.65% -
  Horiz. % 23.54% 23.20% 31.84% 41.88% 85.55% 68.35% 100.00%
PBT -3,604 3,932 -4,143 -868 -1,901 -973 182 -
  YoY % -191.66% 194.91% -377.30% 54.34% -95.38% -634.62% -
  Horiz. % -1,980.22% 2,160.44% -2,276.37% -476.92% -1,044.51% -534.62% 100.00%
Tax -68 -1,185 -101 -5,094 -158 -480 -821 -33.95%
  YoY % 94.26% -1,073.27% 98.02% -3,124.05% 67.08% 41.53% -
  Horiz. % 8.28% 144.34% 12.30% 620.46% 19.24% 58.47% 100.00%
NP -3,672 2,747 -4,244 -5,962 -2,059 -1,453 -639 33.80%
  YoY % -233.67% 164.73% 28.82% -189.56% -41.71% -127.39% -
  Horiz. % 574.65% -429.89% 664.16% 933.02% 322.22% 227.39% 100.00%
NP to SH -4,718 2,854 -4,306 -5,935 -2,025 -1,427 -702 37.33%
  YoY % -265.31% 166.28% 27.45% -193.09% -41.91% -103.28% -
  Horiz. % 672.08% -406.55% 613.39% 845.44% 288.46% 203.28% 100.00%
Tax Rate - % 30.14 % - % - % - % - % 451.10 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 6.68% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 16,425 9,822 21,489 28,648 48,398 38,475 54,807 -18.18%
  YoY % 67.23% -54.29% -24.99% -40.81% 25.79% -29.80% -
  Horiz. % 29.97% 17.92% 39.21% 52.27% 88.31% 70.20% 100.00%
Net Worth 233,521 267,771 280,225 289,566 283,339 319,523 340,690 -6.10%
  YoY % -12.79% -4.44% -3.23% 2.20% -11.32% -6.21% -
  Horiz. % 68.54% 78.60% 82.25% 84.99% 83.17% 93.79% 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 233,521 267,771 280,225 289,566 283,339 319,523 340,690 -6.10%
  YoY % -12.79% -4.44% -3.23% 2.20% -11.32% -6.21% -
  Horiz. % 68.54% 78.60% 82.25% 84.99% 83.17% 93.79% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 310,217 315,454 -0.22%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.37% -1.66% -
  Horiz. % 98.70% 98.70% 98.70% 98.70% 98.70% 98.34% 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 -28.79 % 21.86 % -24.61 % -26.28 % -4.44 % -3.92 % -1.18 % 70.22%
  YoY % -231.70% 188.83% 6.35% -491.89% -13.27% -232.20% -
  Horiz. % 2,439.83% -1,852.54% 2,085.59% 2,227.12% 376.27% 332.20% 100.00%
ROE -2.02 % 1.07 % -1.54 % -2.05 % -0.71 % -0.45 % -0.21 % 45.78%
  YoY % -288.79% 169.48% 24.88% -188.73% -57.78% -114.29% -
  Horiz. % 961.90% -509.52% 733.33% 976.19% 338.10% 214.29% 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 4.10 4.04 5.54 7.29 14.88 11.93 17.17 -21.22%
  YoY % 1.49% -27.08% -24.01% -51.01% 24.73% -30.52% -
  Horiz. % 23.88% 23.53% 32.27% 42.46% 86.66% 69.48% 100.00%
EPS -1.52 0.92 -1.38 -1.91 -0.65 -0.46 -0.23 36.95%
  YoY % -265.22% 166.67% 27.75% -193.85% -41.30% -100.00% -
  Horiz. % 660.87% -400.00% 600.00% 830.43% 282.61% 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 0.7500 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 - 403,361
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.16 3.12 4.28 5.62 11.49 9.18 13.43 -21.41%
  YoY % 1.28% -27.10% -23.84% -51.09% 25.16% -31.65% -
  Horiz. % 23.53% 23.23% 31.87% 41.85% 85.55% 68.35% 100.00%
EPS -1.17 0.71 -1.07 -1.47 -0.50 -0.35 -0.17 37.88%
  YoY % -264.79% 166.36% 27.21% -194.00% -42.86% -105.88% -
  Horiz. % 688.24% -417.65% 629.41% 864.71% 294.12% 205.88% 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 0.5789 0.6638 0.6947 0.7179 0.7024 0.7922 0.8446 -6.10%
  YoY % -12.79% -4.45% -3.23% 2.21% -11.34% -6.20% -
  Horiz. % 68.54% 78.59% 82.25% 85.00% 83.16% 93.80% 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 5.13 5.20 5.60 4.60 1.88 2.09 2.27 14.54%
  YoY % -1.35% -7.14% 21.74% 144.68% -10.05% -7.93% -
  Horiz. % 225.99% 229.07% 246.70% 202.64% 82.82% 92.07% 100.00%
P/EPS -13.86 22.91 -22.42 -17.57 -43.05 -54.35 -175.25 -34.46%
  YoY % -160.50% 202.19% -27.60% 59.19% 20.79% 68.99% -
  Horiz. % 7.91% -13.07% 12.79% 10.03% 24.56% 31.01% 100.00%
EY -7.22 4.36 -4.46 -5.69 -2.32 -1.84 -0.57 52.62%
  YoY % -265.60% 197.76% 21.62% -145.26% -26.09% -222.81% -
  Horiz. % 1,266.67% -764.91% 782.46% 998.25% 407.02% 322.81% 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 4.52 6.69 5.15 4.67 1.81 2.43 2.21 12.65%
  YoY % -32.44% 29.90% 10.28% 158.01% -25.51% 9.95% -
  Horiz. % 204.52% 302.71% 233.03% 211.31% 81.90% 109.95% 100.00%
P/EPS -12.21 29.46 -20.61 -17.84 -41.51 -63.04 -170.76 -35.55%
  YoY % -141.45% 242.94% -15.53% 57.02% 34.15% 63.08% -
  Horiz. % 7.15% -17.25% 12.07% 10.45% 24.31% 36.92% 100.00%
EY -8.19 3.39 -4.85 -5.61 -2.41 -1.59 -0.59 54.96%
  YoY % -341.59% 169.90% 13.55% -132.78% -51.57% -169.49% -
  Horiz. % 1,388.14% -574.58% 822.03% 950.85% 408.47% 269.49% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers