Highlights

[EDEN] YoY Quarter Result on 2013-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     97.98%    YoY -     -101.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 12,461 14,124 15,379 23,934 15,564 38,352 52,002 -21.17%
  YoY % -11.77% -8.16% -35.74% 53.78% -59.42% -26.25% -
  Horiz. % 23.96% 27.16% 29.57% 46.03% 29.93% 73.75% 100.00%
PBT -14,363 -19,158 -6,071 3,765 13,690 21,304 -10,991 4.56%
  YoY % 25.03% -215.57% -261.25% -72.50% -35.74% 293.83% -
  Horiz. % 130.68% 174.31% 55.24% -34.26% -124.56% -193.83% 100.00%
Tax -6,042 -14,960 5,030 -3,703 -1,766 -7,157 7,163 -
  YoY % 59.61% -397.42% 235.84% -109.68% 75.32% -199.92% -
  Horiz. % -84.35% -208.85% 70.22% -51.70% -24.65% -99.92% 100.00%
NP -20,405 -34,118 -1,041 62 11,924 14,147 -3,828 32.13%
  YoY % 40.19% -3,177.43% -1,779.03% -99.48% -15.71% 469.57% -
  Horiz. % 533.05% 891.27% 27.19% -1.62% -311.49% -369.57% 100.00%
NP to SH -19,732 -33,735 -1,081 -120 11,959 14,522 -3,928 30.84%
  YoY % 41.51% -3,020.72% -800.83% -101.00% -17.65% 469.70% -
  Horiz. % 502.34% 858.83% 27.52% 3.05% -304.46% -369.70% 100.00%
Tax Rate - % - % - % 98.35 % 12.90 % 33.59 % - % -
  YoY % 0.00% 0.00% 0.00% 662.40% -61.60% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 292.80% 38.40% 100.00% -
Total Cost 32,866 48,242 16,420 23,872 3,640 24,205 55,830 -8.45%
  YoY % -31.87% 193.80% -31.22% 555.82% -84.96% -56.65% -
  Horiz. % 58.87% 86.41% 29.41% 42.76% 6.52% 43.35% 100.00%
Net Worth 261,544 233,521 280,225 289,566 295,793 283,358 320,981 -3.35%
  YoY % 12.00% -16.67% -3.23% -2.11% 4.39% -11.72% -
  Horiz. % 81.48% 72.75% 87.30% 90.21% 92.15% 88.28% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 261,544 233,521 280,225 289,566 295,793 283,358 320,981 -3.35%
  YoY % 12.00% -16.67% -3.23% -2.11% 4.39% -11.72% -
  Horiz. % 81.48% 72.75% 87.30% 90.21% 92.15% 88.28% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,383 308,636 0.15%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.01% 0.89% -
  Horiz. % 100.88% 100.88% 100.88% 100.88% 100.88% 100.89% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -163.75 % -241.56 % -6.77 % 0.26 % 76.61 % 36.89 % -7.36 % 67.63%
  YoY % 32.21% -3,468.09% -2,703.85% -99.66% 107.67% 601.22% -
  Horiz. % 2,224.86% 3,282.07% 91.98% -3.53% -1,040.90% -501.22% 100.00%
ROE -7.54 % -14.45 % -0.39 % -0.04 % 4.04 % 5.12 % -1.22 % 35.43%
  YoY % 47.82% -3,605.13% -875.00% -100.99% -21.09% 519.67% -
  Horiz. % 618.03% 1,184.43% 31.97% 3.28% -331.15% -419.67% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.00 4.54 4.94 7.69 5.00 12.32 16.85 -21.29%
  YoY % -11.89% -8.10% -35.76% 53.80% -59.42% -26.88% -
  Horiz. % 23.74% 26.94% 29.32% 45.64% 29.67% 73.12% 100.00%
EPS -6.34 -10.83 -0.35 -0.04 3.84 4.66 -1.26 30.87%
  YoY % 41.46% -2,994.29% -775.00% -101.04% -17.60% 469.84% -
  Horiz. % 503.17% 859.52% 27.78% 3.17% -304.76% -369.84% 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 0.8400 0.7500 0.9000 0.9300 0.9500 0.9100 1.0400 -3.49%
  YoY % 12.00% -16.67% -3.23% -2.11% 4.40% -12.50% -
  Horiz. % 80.77% 72.12% 86.54% 89.42% 91.35% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,194
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.12 3.54 3.85 6.00 3.90 9.61 13.03 -21.18%
  YoY % -11.86% -8.05% -35.83% 53.85% -59.42% -26.25% -
  Horiz. % 23.94% 27.17% 29.55% 46.05% 29.93% 73.75% 100.00%
EPS -4.94 -8.45 -0.27 -0.03 3.00 3.64 -0.98 30.91%
  YoY % 41.54% -3,029.63% -800.00% -101.00% -17.58% 471.43% -
  Horiz. % 504.08% 862.24% 27.55% 3.06% -306.12% -371.43% 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 0.6552 0.5850 0.7020 0.7254 0.7410 0.7098 0.8041 -3.35%
  YoY % 12.00% -16.67% -3.23% -2.11% 4.40% -11.73% -
  Horiz. % 81.48% 72.75% 87.30% 90.21% 92.15% 88.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1800 0.2250 0.2500 0.3200 0.2800 0.3100 0.4000 -
P/RPS 4.50 4.96 5.06 4.16 5.60 2.52 2.37 11.27%
  YoY % -9.27% -1.98% 21.63% -25.71% 122.22% 6.33% -
  Horiz. % 189.87% 209.28% 213.50% 175.53% 236.29% 106.33% 100.00%
P/EPS -2.84 -2.08 -72.01 -830.30 7.29 6.65 -31.43 -32.99%
  YoY % -36.54% 97.11% 91.33% -11,489.57% 9.62% 121.16% -
  Horiz. % 9.04% 6.62% 229.11% 2,641.74% -23.19% -21.16% 100.00%
EY -35.21 -48.15 -1.39 -0.12 13.72 15.04 -3.18 49.24%
  YoY % 26.87% -3,364.03% -1,058.33% -100.87% -8.78% 572.96% -
  Horiz. % 1,107.23% 1,514.15% 43.71% 3.77% -431.45% -472.96% 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 0.21 0.30 0.28 0.34 0.29 0.34 0.38 -9.40%
  YoY % -30.00% 7.14% -17.65% 17.24% -14.71% -10.53% -
  Horiz. % 55.26% 78.95% 73.68% 89.47% 76.32% 89.47% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 01/03/12 28/02/11 -
Price 0.2100 0.2250 0.2400 0.3250 0.2600 0.3600 0.3800 -
P/RPS 5.25 4.96 4.86 4.23 5.20 2.92 2.26 15.07%
  YoY % 5.85% 2.06% 14.89% -18.65% 78.08% 29.20% -
  Horiz. % 232.30% 219.47% 215.04% 187.17% 230.09% 129.20% 100.00%
P/EPS -3.31 -2.08 -69.13 -843.27 6.77 7.72 -29.86 -30.67%
  YoY % -59.13% 96.99% 91.80% -12,555.98% -12.31% 125.85% -
  Horiz. % 11.09% 6.97% 231.51% 2,824.08% -22.67% -25.85% 100.00%
EY -30.18 -48.15 -1.45 -0.12 14.77 12.95 -3.35 44.20%
  YoY % 37.32% -3,220.69% -1,108.33% -100.81% 14.05% 486.57% -
  Horiz. % 900.90% 1,437.31% 43.28% 3.58% -440.90% -386.57% 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 0.25 0.30 0.27 0.35 0.27 0.40 0.37 -6.32%
  YoY % -16.67% 11.11% -22.86% 29.63% -32.50% 8.11% -
  Horiz. % 67.57% 81.08% 72.97% 94.59% 72.97% 108.11% 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.
 


 

135  141  423  1550 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.28+0.01 
 DAYA 0.01-0.005 
 ICON 0.07-0.015 
 NAIM 1.09-0.07 
 PUC 0.07-0.005 
 MERIDIAN 0.1350.00 
 HSI-H6P 0.180.00 
 PCCS 0.56-0.01 
 PRESBHD 0.485+0.02 
 HSI-C7F 0.415-0.01 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers