Highlights

[EDEN] YoY Quarter Result on 2013-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -109.54%    YoY -     -822.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 11,875 12,626 18,276 23,321 22,635 54,915 55,886 -22.73%
  YoY % -5.95% -30.91% -21.63% 3.03% -58.78% -1.74% -
  Horiz. % 21.25% 22.59% 32.70% 41.73% 40.50% 98.26% 100.00%
PBT 1,001 -8,630 497 189 425 235 1,407 -5.51%
  YoY % 111.60% -1,836.42% 162.96% -55.53% 80.85% -83.30% -
  Horiz. % 71.14% -613.36% 35.32% 13.43% 30.21% 16.70% 100.00%
Tax -198 -149 -430 -1,408 -187 -471 -1,060 -24.37%
  YoY % -32.89% 65.35% 69.46% -652.94% 60.30% 55.57% -
  Horiz. % 18.68% 14.06% 40.57% 132.83% 17.64% 44.43% 100.00%
NP 803 -8,779 67 -1,219 238 -236 347 14.99%
  YoY % 109.15% -13,202.98% 105.50% -612.18% 200.85% -168.01% -
  Horiz. % 231.41% -2,529.97% 19.31% -351.30% 68.59% -68.01% 100.00%
NP to SH 1,038 -8,696 177 -1,141 158 -250 368 18.85%
  YoY % 111.94% -5,012.99% 115.51% -822.15% 163.20% -167.93% -
  Horiz. % 282.07% -2,363.04% 48.10% -310.05% 42.93% -67.93% 100.00%
Tax Rate 19.78 % - % 86.52 % 744.97 % 44.00 % 200.43 % 75.34 % -19.96%
  YoY % 0.00% 0.00% -88.39% 1,593.11% -78.05% 166.03% -
  Horiz. % 26.25% 0.00% 114.84% 988.81% 58.40% 266.03% 100.00%
Total Cost 11,072 21,405 18,209 24,540 22,397 55,151 55,539 -23.55%
  YoY % -48.27% 17.55% -25.80% 9.57% -59.39% -0.70% -
  Horiz. % 19.94% 38.54% 32.79% 44.19% 40.33% 99.30% 100.00%
Net Worth 236,635 270,884 289,566 295,793 286,453 326,468 333,636 -5.56%
  YoY % -12.64% -6.45% -2.11% 3.26% -12.26% -2.15% -
  Horiz. % 70.93% 81.19% 86.79% 88.66% 85.86% 97.85% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 236,635 270,884 289,566 295,793 286,453 326,468 333,636 -5.56%
  YoY % -12.64% -6.45% -2.11% 3.26% -12.26% -2.15% -
  Horiz. % 70.93% 81.19% 86.79% 88.66% 85.86% 97.85% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 312,500 333,636 -1.14%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.36% -6.34% -
  Horiz. % 93.32% 93.32% 93.32% 93.32% 93.32% 93.66% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.76 % -69.53 % 0.37 % -5.23 % 1.05 % -0.43 % 0.62 % 48.86%
  YoY % 109.72% -18,891.89% 107.07% -598.10% 344.19% -169.35% -
  Horiz. % 1,090.32% -11,214.52% 59.68% -843.55% 169.35% -69.35% 100.00%
ROE 0.44 % -3.21 % 0.06 % -0.39 % 0.06 % -0.08 % 0.11 % 25.97%
  YoY % 113.71% -5,450.00% 115.38% -750.00% 175.00% -172.73% -
  Horiz. % 400.00% -2,918.18% 54.55% -354.55% 54.55% -72.73% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.81 4.06 5.87 7.49 7.27 17.57 16.75 -21.85%
  YoY % -6.16% -30.83% -21.63% 3.03% -58.62% 4.90% -
  Horiz. % 22.75% 24.24% 35.04% 44.72% 43.40% 104.90% 100.00%
EPS 0.33 -2.79 0.06 -0.37 0.05 -0.08 0.12 18.35%
  YoY % 111.83% -4,750.00% 116.22% -840.00% 162.50% -166.67% -
  Horiz. % 275.00% -2,325.00% 50.00% -308.33% 41.67% -66.67% 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 0.7600 0.8700 0.9300 0.9500 0.9200 1.0447 1.0000 -4.47%
  YoY % -12.64% -6.45% -2.11% 3.26% -11.94% 4.47% -
  Horiz. % 76.00% 87.00% 93.00% 95.00% 92.00% 104.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,194
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.97 3.16 4.58 5.84 5.67 13.76 14.00 -22.75%
  YoY % -6.01% -31.00% -21.58% 3.00% -58.79% -1.71% -
  Horiz. % 21.21% 22.57% 32.71% 41.71% 40.50% 98.29% 100.00%
EPS 0.26 -2.18 0.04 -0.29 0.04 -0.06 0.09 19.32%
  YoY % 111.93% -5,550.00% 113.79% -825.00% 166.67% -166.67% -
  Horiz. % 288.89% -2,422.22% 44.44% -322.22% 44.44% -66.67% 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 0.5928 0.6786 0.7254 0.7410 0.7176 0.8178 0.8358 -5.56%
  YoY % -12.64% -6.45% -2.11% 3.26% -12.25% -2.15% -
  Horiz. % 70.93% 81.19% 86.79% 88.66% 85.86% 97.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.2200 0.2250 0.3150 0.2800 0.3300 0.3900 0.4100 -
P/RPS 5.77 5.55 5.37 3.74 4.54 2.22 2.45 15.33%
  YoY % 3.96% 3.35% 43.58% -17.62% 104.50% -9.39% -
  Horiz. % 235.51% 226.53% 219.18% 152.65% 185.31% 90.61% 100.00%
P/EPS 65.99 -8.06 554.12 -76.41 650.31 -487.50 371.71 -25.01%
  YoY % 918.73% -101.45% 825.19% -111.75% 233.40% -231.15% -
  Horiz. % 17.75% -2.17% 149.07% -20.56% 174.95% -131.15% 100.00%
EY 1.52 -12.41 0.18 -1.31 0.15 -0.21 0.27 33.34%
  YoY % 112.25% -6,994.44% 113.74% -973.33% 171.43% -177.78% -
  Horiz. % 562.96% -4,596.30% 66.67% -485.19% 55.56% -77.78% 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 0.29 0.26 0.34 0.29 0.36 0.37 0.41 -5.60%
  YoY % 11.54% -23.53% 17.24% -19.44% -2.70% -9.76% -
  Horiz. % 70.73% 63.41% 82.93% 70.73% 87.80% 90.24% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 26/05/14 30/05/13 31/05/12 31/05/11 27/05/10 -
Price 0.2200 0.2950 0.3350 0.3450 0.3000 0.3400 0.3400 -
P/RPS 5.77 7.27 5.71 4.61 4.13 1.93 2.03 19.00%
  YoY % -20.63% 27.32% 23.86% 11.62% 113.99% -4.93% -
  Horiz. % 284.24% 358.13% 281.28% 227.09% 203.45% 95.07% 100.00%
P/EPS 65.99 -10.56 589.30 -94.15 591.19 -425.00 308.25 -22.64%
  YoY % 724.91% -101.79% 725.92% -115.93% 239.10% -237.88% -
  Horiz. % 21.41% -3.43% 191.18% -30.54% 191.79% -137.88% 100.00%
EY 1.52 -9.47 0.17 -1.06 0.17 -0.24 0.32 29.62%
  YoY % 116.05% -5,670.59% 116.04% -723.53% 170.83% -175.00% -
  Horiz. % 475.00% -2,959.38% 53.12% -331.25% 53.12% -75.00% 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 0.29 0.34 0.36 0.36 0.33 0.33 0.34 -2.61%
  YoY % -14.71% -5.56% 0.00% 9.09% 0.00% -2.94% -
  Horiz. % 85.29% 100.00% 105.88% 105.88% 97.06% 97.06% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

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. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers