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 - 403,361
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.25 20.76 26.61 33.79 50.59 55.01 57.50 -20.74%
  YoY % -31.36% -21.98% -21.25% -33.21% -8.03% -4.33% -
  Horiz. % 24.78% 36.10% 46.28% 58.77% 87.98% 95.67% 100.00%
EPS -5.10 -2.44 2.28 3.43 -1.65 0.66 -3.48 6.57%
  YoY % -109.02% -207.02% -33.53% 307.88% -350.00% 118.97% -
  Horiz. % 146.55% 70.11% -65.52% -98.56% 47.41% -18.97% 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 0.6573 0.7024 0.7333 0.7197 0.8020 0.8271 0.8383 -3.97%
  YoY % -6.42% -4.21% 1.89% -10.26% -3.03% -1.34% -
  Horiz. % 78.41% 83.79% 87.47% 85.85% 95.67% 98.66% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
4. What are my stock tips? kcchongnz kcchongnz blog
5. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
6. DUFU technology product used for Covid-19 detection? News1
7. Why I Think Markets Are Too Optimistic - SalvadorDali Good Articles to Share
8. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
Partners & Brokers