Highlights

[EDEN] YoY Quarter Result on 2014-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     247.50%    YoY -     115.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 9,910 11,875 12,626 18,276 23,321 22,635 54,915 -24.81%
  YoY % -16.55% -5.95% -30.91% -21.63% 3.03% -58.78% -
  Horiz. % 18.05% 21.62% 22.99% 33.28% 42.47% 41.22% 100.00%
PBT -6,090 1,001 -8,630 497 189 425 235 -
  YoY % -708.39% 111.60% -1,836.42% 162.96% -55.53% 80.85% -
  Horiz. % -2,591.49% 425.96% -3,672.34% 211.49% 80.43% 180.85% 100.00%
Tax -22 -198 -149 -430 -1,408 -187 -471 -39.96%
  YoY % 88.89% -32.89% 65.35% 69.46% -652.94% 60.30% -
  Horiz. % 4.67% 42.04% 31.63% 91.30% 298.94% 39.70% 100.00%
NP -6,112 803 -8,779 67 -1,219 238 -236 71.92%
  YoY % -861.15% 109.15% -13,202.98% 105.50% -612.18% 200.85% -
  Horiz. % 2,589.83% -340.25% 3,719.92% -28.39% 516.53% -100.85% 100.00%
NP to SH -6,199 1,038 -8,696 177 -1,141 158 -250 70.68%
  YoY % -697.21% 111.94% -5,012.99% 115.51% -822.15% 163.20% -
  Horiz. % 2,479.60% -415.20% 3,478.40% -70.80% 456.40% -63.20% 100.00%
Tax Rate - % 19.78 % - % 86.52 % 744.97 % 44.00 % 200.43 % -
  YoY % 0.00% 0.00% 0.00% -88.39% 1,593.11% -78.05% -
  Horiz. % 0.00% 9.87% 0.00% 43.17% 371.69% 21.95% 100.00%
Total Cost 16,022 11,072 21,405 18,209 24,540 22,397 55,151 -18.60%
  YoY % 44.71% -48.27% 17.55% -25.80% 9.57% -59.39% -
  Horiz. % 29.05% 20.08% 38.81% 33.02% 44.50% 40.61% 100.00%
Net Worth 258,430 236,635 270,884 289,566 295,793 286,453 326,468 -3.82%
  YoY % 9.21% -12.64% -6.45% -2.11% 3.26% -12.26% -
  Horiz. % 79.16% 72.48% 82.97% 88.70% 90.60% 87.74% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 258,430 236,635 270,884 289,566 295,793 286,453 326,468 -3.82%
  YoY % 9.21% -12.64% -6.45% -2.11% 3.26% -12.26% -
  Horiz. % 79.16% 72.48% 82.97% 88.70% 90.60% 87.74% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 312,500 -0.06%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.36% -
  Horiz. % 99.64% 99.64% 99.64% 99.64% 99.64% 99.64% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -61.68 % 6.76 % -69.53 % 0.37 % -5.23 % 1.05 % -0.43 % 128.62%
  YoY % -1,012.43% 109.72% -18,891.89% 107.07% -598.10% 344.19% -
  Horiz. % 14,344.19% -1,572.09% 16,169.77% -86.05% 1,216.28% -244.19% 100.00%
ROE -2.40 % 0.44 % -3.21 % 0.06 % -0.39 % 0.06 % -0.08 % 76.18%
  YoY % -645.45% 113.71% -5,450.00% 115.38% -750.00% 175.00% -
  Horiz. % 3,000.00% -550.00% 4,012.50% -75.00% 487.50% -75.00% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.18 3.81 4.06 5.87 7.49 7.27 17.57 -24.77%
  YoY % -16.54% -6.16% -30.83% -21.63% 3.03% -58.62% -
  Horiz. % 18.10% 21.68% 23.11% 33.41% 42.63% 41.38% 100.00%
EPS -1.99 0.33 -2.79 0.06 -0.37 0.05 -0.08 70.77%
  YoY % -703.03% 111.83% -4,750.00% 116.22% -840.00% 162.50% -
  Horiz. % 2,487.50% -412.50% 3,487.50% -75.00% 462.50% -62.50% 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 0.8300 0.7600 0.8700 0.9300 0.9500 0.9200 1.0447 -3.76%
  YoY % 9.21% -12.64% -6.45% -2.11% 3.26% -11.94% -
  Horiz. % 79.45% 72.75% 83.28% 89.02% 90.94% 88.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.54 3.04 3.23 4.68 5.97 5.79 14.05 -24.78%
  YoY % -16.45% -5.88% -30.98% -21.61% 3.11% -58.79% -
  Horiz. % 18.08% 21.64% 22.99% 33.31% 42.49% 41.21% 100.00%
EPS -1.59 0.27 -2.22 0.05 -0.29 0.04 -0.06 72.58%
  YoY % -688.89% 112.16% -4,540.00% 117.24% -825.00% 166.67% -
  Horiz. % 2,650.00% -450.00% 3,700.00% -83.33% 483.33% -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 0.6612 0.6054 0.6930 0.7408 0.7568 0.7329 0.8353 -3.82%
  YoY % 9.22% -12.64% -6.45% -2.11% 3.26% -12.26% -
  Horiz. % 79.16% 72.48% 82.96% 88.69% 90.60% 87.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.2250 0.2200 0.2250 0.3150 0.2800 0.3300 0.3900 -
P/RPS 7.07 5.77 5.55 5.37 3.74 4.54 2.22 21.27%
  YoY % 22.53% 3.96% 3.35% 43.58% -17.62% 104.50% -
  Horiz. % 318.47% 259.91% 250.00% 241.89% 168.47% 204.50% 100.00%
P/EPS -11.30 65.99 -8.06 554.12 -76.41 650.31 -487.50 -46.57%
  YoY % -117.12% 918.73% -101.45% 825.19% -111.75% 233.40% -
  Horiz. % 2.32% -13.54% 1.65% -113.67% 15.67% -133.40% 100.00%
EY -8.85 1.52 -12.41 0.18 -1.31 0.15 -0.21 86.44%
  YoY % -682.24% 112.25% -6,994.44% 113.74% -973.33% 171.43% -
  Horiz. % 4,214.29% -723.81% 5,909.52% -85.71% 623.81% -71.43% 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 0.27 0.29 0.26 0.34 0.29 0.36 0.37 -5.11%
  YoY % -6.90% 11.54% -23.53% 17.24% -19.44% -2.70% -
  Horiz. % 72.97% 78.38% 70.27% 91.89% 78.38% 97.30% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 26/05/16 29/05/15 26/05/14 30/05/13 31/05/12 31/05/11 -
Price 0.2500 0.2200 0.2950 0.3350 0.3450 0.3000 0.3400 -
P/RPS 7.85 5.77 7.27 5.71 4.61 4.13 1.93 26.32%
  YoY % 36.05% -20.63% 27.32% 23.86% 11.62% 113.99% -
  Horiz. % 406.74% 298.96% 376.68% 295.85% 238.86% 213.99% 100.00%
P/EPS -12.56 65.99 -10.56 589.30 -94.15 591.19 -425.00 -44.37%
  YoY % -119.03% 724.91% -101.79% 725.92% -115.93% 239.10% -
  Horiz. % 2.96% -15.53% 2.48% -138.66% 22.15% -139.10% 100.00%
EY -7.96 1.52 -9.47 0.17 -1.06 0.17 -0.24 79.15%
  YoY % -623.68% 116.05% -5,670.59% 116.04% -723.53% 170.83% -
  Horiz. % 3,316.67% -633.33% 3,945.83% -70.83% 441.67% -70.83% 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 0.30 0.29 0.34 0.36 0.36 0.33 0.33 -1.57%
  YoY % 3.45% -14.71% -5.56% 0.00% 9.09% 0.00% -
  Horiz. % 90.91% 87.88% 103.03% 109.09% 109.09% 100.00% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers