Highlights

[EDEN] YoY TTM Result on 2012-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     20.39%    YoY -     307.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 57,466 83,735 107,318 136,300 204,078 221,876 231,924 -20.74%
  YoY % -31.37% -21.97% -21.26% -33.21% -8.02% -4.33% -
  Horiz. % 24.78% 36.10% 46.27% 58.77% 87.99% 95.67% 100.00%
PBT -25,856 -234 12,947 21,498 -11,774 4,367 -6,801 24.92%
  YoY % -10,949.57% -101.81% -39.78% 282.59% -369.61% 164.21% -
  Horiz. % 380.18% 3.44% -190.37% -316.10% 173.12% -64.21% 100.00%
Tax 5,034 -9,478 -3,831 -7,948 5,321 -1,551 -6,388 -
  YoY % 153.11% -147.40% 51.80% -249.37% 443.07% 75.72% -
  Horiz. % -78.80% 148.37% 59.97% 124.42% -83.30% 24.28% 100.00%
NP -20,822 -9,712 9,116 13,550 -6,453 2,816 -13,189 7.90%
  YoY % -114.39% -206.54% -32.72% 309.98% -329.15% 121.35% -
  Horiz. % 157.87% 73.64% -69.12% -102.74% 48.93% -21.35% 100.00%
NP to SH -20,575 -9,860 9,181 13,821 -6,653 2,662 -14,051 6.56%
  YoY % -108.67% -207.40% -33.57% 307.74% -349.92% 118.95% -
  Horiz. % 146.43% 70.17% -65.34% -98.36% 47.35% -18.95% 100.00%
Tax Rate - % - % 29.59 % 36.97 % - % 35.52 % - % -
  YoY % 0.00% 0.00% -19.96% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.31% 104.08% 0.00% 100.00% -
Total Cost 78,288 93,447 98,202 122,750 210,531 219,060 245,113 -17.32%
  YoY % -16.22% -4.84% -20.00% -41.70% -3.89% -10.63% -
  Horiz. % 31.94% 38.12% 40.06% 50.08% 85.89% 89.37% 100.00%
Net Worth 265,122 283,339 295,793 290,311 323,494 333,636 338,135 -3.97%
  YoY % -6.43% -4.21% 1.89% -10.26% -3.04% -1.33% -
  Horiz. % 78.41% 83.79% 87.48% 85.86% 95.67% 98.67% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 265,122 283,339 295,793 290,311 323,494 333,636 338,135 -3.97%
  YoY % -6.43% -4.21% 1.89% -10.26% -3.04% -1.33% -
  Horiz. % 78.41% 83.79% 87.48% 85.86% 95.67% 98.67% 100.00%
NOSH 311,909 311,362 311,362 315,555 311,052 333,636 312,711 -0.04%
  YoY % 0.18% 0.00% -1.33% 1.45% -6.77% 6.69% -
  Horiz. % 99.74% 99.57% 99.57% 100.91% 99.47% 106.69% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -36.23 % -11.60 % 8.49 % 9.94 % -3.16 % 1.27 % -5.69 % 36.12%
  YoY % -212.33% -236.63% -14.59% 414.56% -348.82% 122.32% -
  Horiz. % 636.73% 203.87% -149.21% -174.69% 55.54% -22.32% 100.00%
ROE -7.76 % -3.48 % 3.10 % 4.76 % -2.06 % 0.80 % -4.16 % 10.94%
  YoY % -122.99% -212.26% -34.87% 331.07% -357.50% 119.23% -
  Horiz. % 186.54% 83.65% -74.52% -114.42% 49.52% -19.23% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.42 26.89 34.47 43.19 65.61 66.50 74.17 -20.71%
  YoY % -31.50% -21.99% -20.19% -34.17% -1.34% -10.34% -
  Horiz. % 24.83% 36.25% 46.47% 58.23% 88.46% 89.66% 100.00%
EPS -6.60 -3.17 2.95 4.38 -2.14 0.80 -4.49 6.63%
  YoY % -108.20% -207.46% -32.65% 304.67% -367.50% 117.82% -
  Horiz. % 146.99% 70.60% -65.70% -97.55% 47.66% -17.82% 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 0.8500 0.9100 0.9500 0.9200 1.0400 1.0000 1.0813 -3.93%
  YoY % -6.59% -4.21% 3.26% -11.54% 4.00% -7.52% -
  Horiz. % 78.61% 84.16% 87.86% 85.08% 96.18% 92.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.55 21.20 27.17 34.50 51.66 56.17 58.71 -20.74%
  YoY % -31.37% -21.97% -21.25% -33.22% -8.03% -4.33% -
  Horiz. % 24.78% 36.11% 46.28% 58.76% 87.99% 95.67% 100.00%
EPS -5.21 -2.50 2.32 3.50 -1.68 0.67 -3.56 6.55%
  YoY % -108.40% -207.76% -33.71% 308.33% -350.75% 118.82% -
  Horiz. % 146.35% 70.22% -65.17% -98.31% 47.19% -18.82% 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 0.6711 0.7173 0.7488 0.7349 0.8189 0.8446 0.8560 -3.97%
  YoY % -6.44% -4.21% 1.89% -10.26% -3.04% -1.33% -
  Horiz. % 78.40% 83.80% 87.48% 85.85% 95.67% 98.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.2800 0.3150 0.3150 0.3200 0.3200 0.3400 0.5000 -
P/RPS 1.52 1.17 0.91 0.74 0.49 0.51 0.67 14.62%
  YoY % 29.91% 28.57% 22.97% 51.02% -3.92% -23.88% -
  Horiz. % 226.87% 174.63% 135.82% 110.45% 73.13% 76.12% 100.00%
P/EPS -4.24 -9.95 10.68 7.31 -14.96 42.61 -11.13 -14.85%
  YoY % 57.39% -193.16% 46.10% 148.86% -135.11% 482.84% -
  Horiz. % 38.10% 89.40% -95.96% -65.68% 134.41% -382.84% 100.00%
EY -23.56 -10.05 9.36 13.69 -6.68 2.35 -8.99 17.41%
  YoY % -134.43% -207.37% -31.63% 304.94% -384.26% 126.14% -
  Horiz. % 262.07% 111.79% -104.12% -152.28% 74.30% -26.14% 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 0.33 0.35 0.33 0.35 0.31 0.34 0.46 -5.38%
  YoY % -5.71% 6.06% -5.71% 12.90% -8.82% -26.09% -
  Horiz. % 71.74% 76.09% 71.74% 76.09% 67.39% 73.91% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 28/08/13 30/08/12 26/08/11 30/08/10 28/08/09 -
Price 0.2000 0.3200 0.2850 0.2900 0.3100 0.3700 0.4900 -
P/RPS 1.09 1.19 0.83 0.67 0.47 0.56 0.66 8.72%
  YoY % -8.40% 43.37% 23.88% 42.55% -16.07% -15.15% -
  Horiz. % 165.15% 180.30% 125.76% 101.52% 71.21% 84.85% 100.00%
P/EPS -3.03 -10.11 9.67 6.62 -14.49 46.37 -10.91 -19.22%
  YoY % 70.03% -204.55% 46.07% 145.69% -131.25% 525.02% -
  Horiz. % 27.77% 92.67% -88.63% -60.68% 132.81% -425.02% 100.00%
EY -32.98 -9.90 10.35 15.10 -6.90 2.16 -9.17 23.77%
  YoY % -233.13% -195.65% -31.46% 318.84% -419.44% 123.56% -
  Horiz. % 359.65% 107.96% -112.87% -164.67% 75.25% -23.56% 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 0.35 0.30 0.32 0.30 0.37 0.45 -9.94%
  YoY % -31.43% 16.67% -6.25% 6.67% -18.92% -17.78% -
  Horiz. % 53.33% 77.78% 66.67% 71.11% 66.67% 82.22% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers