Highlights

[EDEN] YoY TTM Result on 2014-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -79.60%    YoY -     -207.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 47,474 54,204 57,466 83,735 107,318 136,300 204,078 -21.56%
  YoY % -12.42% -5.68% -31.37% -21.97% -21.26% -33.21% -
  Horiz. % 23.26% 26.56% 28.16% 41.03% 52.59% 66.79% 100.00%
PBT -32,959 -11,836 -25,856 -234 12,947 21,498 -11,774 18.70%
  YoY % -178.46% 54.22% -10,949.57% -101.81% -39.78% 282.59% -
  Horiz. % 279.93% 100.53% 219.60% 1.99% -109.96% -182.59% 100.00%
Tax -3,675 -14,784 5,034 -9,478 -3,831 -7,948 5,321 -
  YoY % 75.14% -393.68% 153.11% -147.40% 51.80% -249.37% -
  Horiz. % -69.07% -277.84% 94.61% -178.12% -72.00% -149.37% 100.00%
NP -36,634 -26,620 -20,822 -9,712 9,116 13,550 -6,453 33.53%
  YoY % -37.62% -27.85% -114.39% -206.54% -32.72% 309.98% -
  Horiz. % 567.70% 412.52% 322.67% 150.50% -141.27% -209.98% 100.00%
NP to SH -36,669 -26,042 -20,575 -9,860 9,181 13,821 -6,653 32.87%
  YoY % -40.81% -26.57% -108.67% -207.40% -33.57% 307.74% -
  Horiz. % 551.16% 391.43% 309.26% 148.20% -138.00% -207.74% 100.00%
Tax Rate - % - % - % - % 29.59 % 36.97 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -19.96% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 80.04% 100.00% -
Total Cost 84,108 80,824 78,288 93,447 98,202 122,750 210,531 -14.17%
  YoY % 4.06% 3.24% -16.22% -4.84% -20.00% -41.70% -
  Horiz. % 39.95% 38.39% 37.19% 44.39% 46.64% 58.30% 100.00%
Net Worth 252,203 236,635 265,122 283,339 295,793 290,311 323,494 -4.06%
  YoY % 6.58% -10.75% -6.43% -4.21% 1.89% -10.26% -
  Horiz. % 77.96% 73.15% 81.96% 87.59% 91.44% 89.74% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 252,203 236,635 265,122 283,339 295,793 290,311 323,494 -4.06%
  YoY % 6.58% -10.75% -6.43% -4.21% 1.89% -10.26% -
  Horiz. % 77.96% 73.15% 81.96% 87.59% 91.44% 89.74% 100.00%
NOSH 311,362 311,362 311,909 311,362 311,362 315,555 311,052 0.02%
  YoY % 0.00% -0.18% 0.18% 0.00% -1.33% 1.45% -
  Horiz. % 100.10% 100.10% 100.28% 100.10% 100.10% 101.45% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -77.17 % -49.11 % -36.23 % -11.60 % 8.49 % 9.94 % -3.16 % 70.25%
  YoY % -57.14% -35.55% -212.33% -236.63% -14.59% 414.56% -
  Horiz. % 2,442.09% 1,554.11% 1,146.52% 367.09% -268.67% -314.56% 100.00%
ROE -14.54 % -11.01 % -7.76 % -3.48 % 3.10 % 4.76 % -2.06 % 38.46%
  YoY % -32.06% -41.88% -122.99% -212.26% -34.87% 331.07% -
  Horiz. % 705.83% 534.47% 376.70% 168.93% -150.49% -231.07% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 15.25 17.41 18.42 26.89 34.47 43.19 65.61 -21.57%
  YoY % -12.41% -5.48% -31.50% -21.99% -20.19% -34.17% -
  Horiz. % 23.24% 26.54% 28.07% 40.98% 52.54% 65.83% 100.00%
EPS -11.78 -8.36 -6.60 -3.17 2.95 4.38 -2.14 32.84%
  YoY % -40.91% -26.67% -108.20% -207.46% -32.65% 304.67% -
  Horiz. % 550.47% 390.65% 308.41% 148.13% -137.85% -204.67% 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 0.8100 0.7600 0.8500 0.9100 0.9500 0.9200 1.0400 -4.08%
  YoY % 6.58% -10.59% -6.59% -4.21% 3.26% -11.54% -
  Horiz. % 77.88% 73.08% 81.73% 87.50% 91.35% 88.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 11.77 13.44 14.25 20.76 26.61 33.79 50.59 -21.56%
  YoY % -12.43% -5.68% -31.36% -21.98% -21.25% -33.21% -
  Horiz. % 23.27% 26.57% 28.17% 41.04% 52.60% 66.79% 100.00%
EPS -9.09 -6.46 -5.10 -2.44 2.28 3.43 -1.65 32.86%
  YoY % -40.71% -26.67% -109.02% -207.02% -33.53% 307.88% -
  Horiz. % 550.91% 391.52% 309.09% 147.88% -138.18% -207.88% 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 0.6253 0.5867 0.6573 0.7024 0.7333 0.7197 0.8020 -4.06%
  YoY % 6.58% -10.74% -6.42% -4.21% 1.89% -10.26% -
  Horiz. % 77.97% 73.15% 81.96% 87.58% 91.43% 89.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.2000 0.2300 0.2800 0.3150 0.3150 0.3200 0.3200 -
P/RPS 1.31 1.32 1.52 1.17 0.91 0.74 0.49 17.79%
  YoY % -0.76% -13.16% 29.91% 28.57% 22.97% 51.02% -
  Horiz. % 267.35% 269.39% 310.20% 238.78% 185.71% 151.02% 100.00%
P/EPS -1.70 -2.75 -4.24 -9.95 10.68 7.31 -14.96 -30.38%
  YoY % 38.18% 35.14% 57.39% -193.16% 46.10% 148.86% -
  Horiz. % 11.36% 18.38% 28.34% 66.51% -71.39% -48.86% 100.00%
EY -58.88 -36.36 -23.56 -10.05 9.36 13.69 -6.68 43.68%
  YoY % -61.94% -54.33% -134.43% -207.37% -31.63% 304.94% -
  Horiz. % 881.44% 544.31% 352.69% 150.45% -140.12% -204.94% 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 0.33 0.35 0.33 0.35 0.31 -3.52%
  YoY % -16.67% -9.09% -5.71% 6.06% -5.71% 12.90% -
  Horiz. % 80.65% 96.77% 106.45% 112.90% 106.45% 112.90% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 27/08/15 28/08/14 28/08/13 30/08/12 26/08/11 -
Price 0.1900 0.2300 0.2000 0.3200 0.2850 0.2900 0.3100 -
P/RPS 1.25 1.32 1.09 1.19 0.83 0.67 0.47 17.69%
  YoY % -5.30% 21.10% -8.40% 43.37% 23.88% 42.55% -
  Horiz. % 265.96% 280.85% 231.91% 253.19% 176.60% 142.55% 100.00%
P/EPS -1.61 -2.75 -3.03 -10.11 9.67 6.62 -14.49 -30.64%
  YoY % 41.45% 9.24% 70.03% -204.55% 46.07% 145.69% -
  Horiz. % 11.11% 18.98% 20.91% 69.77% -66.74% -45.69% 100.00%
EY -61.98 -36.36 -32.98 -9.90 10.35 15.10 -6.90 44.13%
  YoY % -70.46% -10.25% -233.13% -195.65% -31.46% 318.84% -
  Horiz. % 898.26% 526.96% 477.97% 143.48% -150.00% -218.84% 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 0.23 0.30 0.24 0.35 0.30 0.32 0.30 -4.33%
  YoY % -23.33% 25.00% -31.43% 16.67% -6.25% 6.67% -
  Horiz. % 76.67% 100.00% 80.00% 116.67% 100.00% 106.67% 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.
 


 

129  239  474  1454 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.63+0.01 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 LONBISC 0.095+0.005 
Partners & Brokers