Highlights

[EDEN] YoY Quarter Result on 2014-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -8.14%    YoY -     27.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 15,072 12,753 12,569 17,245 22,686 46,339 37,022 -13.90%
  YoY % 18.18% 1.46% -27.12% -23.98% -51.04% 25.17% -
  Horiz. % 40.71% 34.45% 33.95% 46.58% 61.28% 125.17% 100.00%
PBT -3,226 -3,604 3,932 -4,143 -868 -1,901 -973 22.09%
  YoY % 10.49% -191.66% 194.91% -377.30% 54.34% -95.38% -
  Horiz. % 331.55% 370.40% -404.11% 425.80% 89.21% 195.38% 100.00%
Tax 2,445 -68 -1,185 -101 -5,094 -158 -480 -
  YoY % 3,695.59% 94.26% -1,073.27% 98.02% -3,124.05% 67.08% -
  Horiz. % -509.38% 14.17% 246.88% 21.04% 1,061.25% 32.92% 100.00%
NP -781 -3,672 2,747 -4,244 -5,962 -2,059 -1,453 -9.82%
  YoY % 78.73% -233.67% 164.73% 28.82% -189.56% -41.71% -
  Horiz. % 53.75% 252.72% -189.06% 292.09% 410.32% 141.71% 100.00%
NP to SH -714 -4,718 2,854 -4,306 -5,935 -2,025 -1,427 -10.89%
  YoY % 84.87% -265.31% 166.28% 27.45% -193.09% -41.91% -
  Horiz. % 50.04% 330.62% -200.00% 301.75% 415.91% 141.91% 100.00%
Tax Rate - % - % 30.14 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 15,853 16,425 9,822 21,489 28,648 48,398 38,475 -13.73%
  YoY % -3.48% 67.23% -54.29% -24.99% -40.81% 25.79% -
  Horiz. % 41.20% 42.69% 25.53% 55.85% 74.46% 125.79% 100.00%
Net Worth 252,203 233,521 267,771 280,225 289,566 283,339 319,523 -3.86%
  YoY % 8.00% -12.79% -4.44% -3.23% 2.20% -11.32% -
  Horiz. % 78.93% 73.08% 83.80% 87.70% 90.62% 88.68% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 252,203 233,521 267,771 280,225 289,566 283,339 319,523 -3.86%
  YoY % 8.00% -12.79% -4.44% -3.23% 2.20% -11.32% -
  Horiz. % 78.93% 73.08% 83.80% 87.70% 90.62% 88.68% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 310,217 0.06%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.37% -
  Horiz. % 100.37% 100.37% 100.37% 100.37% 100.37% 100.37% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -5.18 % -28.79 % 21.86 % -24.61 % -26.28 % -4.44 % -3.92 % 4.75%
  YoY % 82.01% -231.70% 188.83% 6.35% -491.89% -13.27% -
  Horiz. % 132.14% 734.44% -557.65% 627.81% 670.41% 113.27% 100.00%
ROE -0.28 % -2.02 % 1.07 % -1.54 % -2.05 % -0.71 % -0.45 % -7.60%
  YoY % 86.14% -288.79% 169.48% 24.88% -188.73% -57.78% -
  Horiz. % 62.22% 448.89% -237.78% 342.22% 455.56% 157.78% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.84 4.10 4.04 5.54 7.29 14.88 11.93 -13.95%
  YoY % 18.05% 1.49% -27.08% -24.01% -51.01% 24.73% -
  Horiz. % 40.57% 34.37% 33.86% 46.44% 61.11% 124.73% 100.00%
EPS -0.23 -1.52 0.92 -1.38 -1.91 -0.65 -0.46 -10.90%
  YoY % 84.87% -265.22% 166.67% 27.75% -193.85% -41.30% -
  Horiz. % 50.00% 330.43% -200.00% 300.00% 415.22% 141.30% 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 0.7500 0.8600 0.9000 0.9300 0.9100 1.0300 -3.92%
  YoY % 8.00% -12.79% -4.44% -3.23% 2.20% -11.65% -
  Horiz. % 78.64% 72.82% 83.50% 87.38% 90.29% 88.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.86 3.26 3.22 4.41 5.80 11.86 9.47 -13.88%
  YoY % 18.40% 1.24% -26.98% -23.97% -51.10% 25.24% -
  Horiz. % 40.76% 34.42% 34.00% 46.57% 61.25% 125.24% 100.00%
EPS -0.18 -1.21 0.73 -1.10 -1.52 -0.52 -0.37 -11.31%
  YoY % 85.12% -265.75% 166.36% 27.63% -192.31% -40.54% -
  Horiz. % 48.65% 327.03% -197.30% 297.30% 410.81% 140.54% 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 0.6452 0.5975 0.6851 0.7169 0.7408 0.7249 0.8175 -3.86%
  YoY % 7.98% -12.79% -4.44% -3.23% 2.19% -11.33% -
  Horiz. % 78.92% 73.09% 83.80% 87.69% 90.62% 88.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.1950 0.2100 0.2100 0.3100 0.3350 0.2800 0.2500 -
P/RPS 4.03 5.13 5.20 5.60 4.60 1.88 2.09 11.55%
  YoY % -21.44% -1.35% -7.14% 21.74% 144.68% -10.05% -
  Horiz. % 192.82% 245.45% 248.80% 267.94% 220.10% 89.95% 100.00%
P/EPS -85.04 -13.86 22.91 -22.42 -17.57 -43.05 -54.35 7.74%
  YoY % -513.56% -160.50% 202.19% -27.60% 59.19% 20.79% -
  Horiz. % 156.47% 25.50% -42.15% 41.25% 32.33% 79.21% 100.00%
EY -1.18 -7.22 4.36 -4.46 -5.69 -2.32 -1.84 -7.13%
  YoY % 83.66% -265.60% 197.76% 21.62% -145.26% -26.09% -
  Horiz. % 64.13% 392.39% -236.96% 242.39% 309.24% 126.09% 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 0.28 0.24 0.34 0.36 0.31 0.24 -
  YoY % -14.29% 16.67% -29.41% -5.56% 16.13% 29.17% -
  Horiz. % 100.00% 116.67% 100.00% 141.67% 150.00% 129.17% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 28/11/16 27/11/15 27/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.1850 0.1850 0.2700 0.2850 0.3400 0.2700 0.2900 -
P/RPS 3.82 4.52 6.69 5.15 4.67 1.81 2.43 7.82%
  YoY % -15.49% -32.44% 29.90% 10.28% 158.01% -25.51% -
  Horiz. % 157.20% 186.01% 275.31% 211.93% 192.18% 74.49% 100.00%
P/EPS -80.68 -12.21 29.46 -20.61 -17.84 -41.51 -63.04 4.19%
  YoY % -560.77% -141.45% 242.94% -15.53% 57.02% 34.15% -
  Horiz. % 127.98% 19.37% -46.73% 32.69% 28.30% 65.85% 100.00%
EY -1.24 -8.19 3.39 -4.85 -5.61 -2.41 -1.59 -4.06%
  YoY % 84.86% -341.59% 169.90% 13.55% -132.78% -51.57% -
  Horiz. % 77.99% 515.09% -213.21% 305.03% 352.83% 151.57% 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 0.25 0.31 0.32 0.37 0.30 0.28 -3.22%
  YoY % -8.00% -19.35% -3.12% -13.51% 23.33% 7.14% -
  Horiz. % 82.14% 89.29% 110.71% 114.29% 132.14% 107.14% 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.
 


 

49  140  356  1660 

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 
 DAYANG 1.30-0.03 
 HIBISCS 1.08-0.02 
 HUBLINE 0.055-0.005 
 ORION 0.2150.00 
 HUAAN 0.25-0.005 
Partners & Brokers