Highlights

[EDEN] YoY TTM Result on 2013-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -42.59%    YoY -     -60.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 54,388 52,790 78,294 83,665 145,617 186,932 214,075 -20.40%
  YoY % 3.03% -32.57% -6.42% -42.54% -22.10% -12.68% -
  Horiz. % 25.41% 24.66% 36.57% 39.08% 68.02% 87.32% 100.00%
PBT -19,372 -17,781 -3,509 13,980 20,570 -12,929 3,527 -
  YoY % -8.95% -406.73% -125.10% -32.04% 259.10% -466.57% -
  Horiz. % -549.25% -504.14% -99.49% 396.37% 583.22% -366.57% 100.00%
Tax -13,667 3,950 -4,485 -8,767 -7,626 5,662 -1,394 46.25%
  YoY % -446.00% 188.07% 48.84% -14.96% -234.69% 506.17% -
  Horiz. % 980.42% -283.36% 321.74% 628.91% 547.06% -406.17% 100.00%
NP -33,039 -13,831 -7,994 5,213 12,944 -7,267 2,133 -
  YoY % -138.88% -73.02% -253.35% -59.73% 278.12% -440.69% -
  Horiz. % -1,548.95% -648.43% -374.78% 244.40% 606.84% -340.69% 100.00%
NP to SH -33,607 -13,422 -8,231 5,271 13,223 -7,378 1,978 -
  YoY % -150.39% -63.07% -256.16% -60.14% 279.22% -473.00% -
  Horiz. % -1,699.04% -678.56% -416.13% 266.48% 668.50% -373.00% 100.00%
Tax Rate - % - % - % 62.71 % 37.07 % - % 39.52 % -
  YoY % 0.00% 0.00% 0.00% 69.17% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 158.68% 93.80% 0.00% 100.00%
Total Cost 87,427 66,621 86,288 78,452 132,673 194,199 211,942 -13.71%
  YoY % 31.23% -22.79% 9.99% -40.87% -31.68% -8.37% -
  Horiz. % 41.25% 31.43% 40.71% 37.02% 62.60% 91.63% 100.00%
Net Worth 233,521 266,786 280,225 289,566 283,500 319,523 340,690 -6.10%
  YoY % -12.47% -4.80% -3.23% 2.14% -11.27% -6.21% -
  Horiz. % 68.54% 78.31% 82.25% 84.99% 83.21% 93.79% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 233,521 266,786 280,225 289,566 283,500 319,523 340,690 -6.10%
  YoY % -12.47% -4.80% -3.23% 2.14% -11.27% -6.21% -
  Horiz. % 68.54% 78.31% 82.25% 84.99% 83.21% 93.79% 100.00%
NOSH 311,362 310,217 311,362 311,362 311,538 310,217 315,454 -0.22%
  YoY % 0.37% -0.37% 0.00% -0.06% 0.43% -1.66% -
  Horiz. % 98.70% 98.34% 98.70% 98.70% 98.76% 98.34% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -60.75 % -26.20 % -10.21 % 6.23 % 8.89 % -3.89 % 1.00 % -
  YoY % -131.87% -156.61% -263.88% -29.92% 328.53% -489.00% -
  Horiz. % -6,075.00% -2,620.00% -1,021.00% 623.00% 889.00% -389.00% 100.00%
ROE -14.39 % -5.03 % -2.94 % 1.82 % 4.66 % -2.31 % 0.58 % -
  YoY % -186.08% -71.09% -261.54% -60.94% 301.73% -498.28% -
  Horiz. % -2,481.03% -867.24% -506.90% 313.79% 803.45% -398.28% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.47 17.02 25.15 26.87 46.74 60.26 67.86 -20.22%
  YoY % 2.64% -32.33% -6.40% -42.51% -22.44% -11.20% -
  Horiz. % 25.74% 25.08% 37.06% 39.60% 68.88% 88.80% 100.00%
EPS -10.79 -4.33 -2.64 1.69 4.24 -2.38 0.63 -
  YoY % -149.19% -64.02% -256.21% -60.14% 278.15% -477.78% -
  Horiz. % -1,712.70% -687.30% -419.05% 268.25% 673.02% -377.78% 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 0.7500 0.8600 0.9000 0.9300 0.9100 1.0300 1.0800 -5.89%
  YoY % -12.79% -4.44% -3.23% 2.20% -11.65% -4.63% -
  Horiz. % 69.44% 79.63% 83.33% 86.11% 84.26% 95.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.77 13.36 19.82 21.18 36.86 47.32 54.19 -20.40%
  YoY % 3.07% -32.59% -6.42% -42.54% -22.10% -12.68% -
  Horiz. % 25.41% 24.65% 36.58% 39.08% 68.02% 87.32% 100.00%
EPS -8.51 -3.40 -2.08 1.33 3.35 -1.87 0.50 -
  YoY % -150.29% -63.46% -256.39% -60.30% 279.14% -474.00% -
  Horiz. % -1,702.00% -680.00% -416.00% 266.00% 670.00% -374.00% 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 0.5912 0.6754 0.7094 0.7330 0.7177 0.8089 0.8624 -6.09%
  YoY % -12.47% -4.79% -3.22% 2.13% -11.27% -6.20% -
  Horiz. % 68.55% 78.32% 82.26% 85.00% 83.22% 93.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.2100 0.2100 0.3100 0.3350 0.2800 0.2500 0.3900 -
P/RPS 1.20 1.23 1.23 1.25 0.60 0.41 0.57 13.20%
  YoY % -2.44% 0.00% -1.60% 108.33% 46.34% -28.07% -
  Horiz. % 210.53% 215.79% 215.79% 219.30% 105.26% 71.93% 100.00%
P/EPS -1.95 -4.85 -11.73 19.79 6.60 -10.51 62.20 -
  YoY % 59.79% 58.65% -159.27% 199.85% 162.80% -116.90% -
  Horiz. % -3.14% -7.80% -18.86% 31.82% 10.61% -16.90% 100.00%
EY -51.40 -20.60 -8.53 5.05 15.16 -9.51 1.61 -
  YoY % -149.51% -141.50% -268.91% -66.69% 259.41% -690.68% -
  Horiz. % -3,192.55% -1,279.50% -529.81% 313.66% 941.61% -590.68% 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 0.28 0.24 0.34 0.36 0.31 0.24 0.36 -4.10%
  YoY % 16.67% -29.41% -5.56% 16.13% 29.17% -33.33% -
  Horiz. % 77.78% 66.67% 94.44% 100.00% 86.11% 66.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 27/11/14 29/11/13 30/11/12 30/11/11 29/11/10 -
Price 0.1850 0.2700 0.2850 0.3400 0.2700 0.2900 0.3800 -
P/RPS 1.06 1.59 1.13 1.27 0.58 0.48 0.56 11.21%
  YoY % -33.33% 40.71% -11.02% 118.97% 20.83% -14.29% -
  Horiz. % 189.29% 283.93% 201.79% 226.79% 103.57% 85.71% 100.00%
P/EPS -1.71 -6.24 -10.78 20.08 6.36 -12.19 60.60 -
  YoY % 72.60% 42.12% -153.69% 215.72% 152.17% -120.12% -
  Horiz. % -2.82% -10.30% -17.79% 33.14% 10.50% -20.12% 100.00%
EY -58.34 -16.02 -9.28 4.98 15.72 -8.20 1.65 -
  YoY % -264.17% -72.63% -286.35% -68.32% 291.71% -596.97% -
  Horiz. % -3,535.76% -970.91% -562.42% 301.82% 952.73% -496.97% 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 0.31 0.32 0.37 0.30 0.28 0.35 -5.45%
  YoY % -19.35% -3.12% -13.51% 23.33% 7.14% -20.00% -
  Horiz. % 71.43% 88.57% 91.43% 105.71% 85.71% 80.00% 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.
 


 

1878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1250.00 
Partners & Brokers