Highlights

[EDEN] YoY TTM Result on 2012-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     3.68%    YoY -     335.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 64,083 86,990 123,515 141,002 204,800 233,565 237,776 -19.62%
  YoY % -26.33% -29.57% -12.40% -31.15% -12.32% -1.77% -
  Horiz. % 26.95% 36.58% 51.95% 59.30% 86.13% 98.23% 100.00%
PBT -22,493 4,363 12,720 19,556 -9,846 3,086 -5,902 24.97%
  YoY % -615.54% -65.70% -34.96% 298.62% -419.05% 152.29% -
  Horiz. % 381.11% -73.92% -215.52% -331.35% 166.82% -52.29% 100.00%
Tax 4,846 -9,726 -3,456 -8,374 5,216 -2,229 -6,219 -
  YoY % 149.83% -181.42% 58.73% -260.54% 334.01% 64.16% -
  Horiz. % -77.92% 156.39% 55.57% 134.65% -83.87% 35.84% 100.00%
NP -17,647 -5,363 9,264 11,182 -4,630 857 -12,121 6.46%
  YoY % -229.05% -157.89% -17.15% 341.51% -640.26% 107.07% -
  Horiz. % 145.59% 44.25% -76.43% -92.25% 38.20% -7.07% 100.00%
NP to SH -17,695 -5,490 9,361 11,480 -4,878 798 -12,953 5.33%
  YoY % -222.31% -158.65% -18.46% 335.34% -711.28% 106.16% -
  Horiz. % 136.61% 42.38% -72.27% -88.63% 37.66% -6.16% 100.00%
Tax Rate - % 222.92 % 27.17 % 42.82 % - % 72.23 % - % -
  YoY % 0.00% 720.46% -36.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 308.63% 37.62% 59.28% 0.00% 100.00% -
Total Cost 81,730 92,353 114,251 129,820 209,430 232,708 249,897 -16.99%
  YoY % -11.50% -19.17% -11.99% -38.01% -10.00% -6.88% -
  Horiz. % 32.71% 36.96% 45.72% 51.95% 83.81% 93.12% 100.00%
Net Worth 271,165 289,566 295,793 290,720 326,468 333,636 341,593 -3.77%
  YoY % -6.35% -2.11% 1.75% -10.95% -2.15% -2.33% -
  Horiz. % 79.38% 84.77% 86.59% 85.11% 95.57% 97.67% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 271,165 289,566 295,793 290,720 326,468 333,636 341,593 -3.77%
  YoY % -6.35% -2.11% 1.75% -10.95% -2.15% -2.33% -
  Horiz. % 79.38% 84.77% 86.59% 85.11% 95.57% 97.67% 100.00%
NOSH 311,684 311,362 311,362 315,999 312,500 333,636 314,166 -0.13%
  YoY % 0.10% 0.00% -1.47% 1.12% -6.34% 6.20% -
  Horiz. % 99.21% 99.11% 99.11% 100.58% 99.47% 106.20% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -27.54 % -6.17 % 7.50 % 7.93 % -2.26 % 0.37 % -5.10 % 32.44%
  YoY % -346.35% -182.27% -5.42% 450.88% -710.81% 107.25% -
  Horiz. % 540.00% 120.98% -147.06% -155.49% 44.31% -7.25% 100.00%
ROE -6.53 % -1.90 % 3.16 % 3.95 % -1.49 % 0.24 % -3.79 % 9.49%
  YoY % -243.68% -160.13% -20.00% 365.10% -720.83% 106.33% -
  Horiz. % 172.30% 50.13% -83.38% -104.22% 39.31% -6.33% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 20.56 27.94 39.67 44.62 65.54 70.01 75.68 -19.51%
  YoY % -26.41% -29.57% -11.09% -31.92% -6.38% -7.49% -
  Horiz. % 27.17% 36.92% 52.42% 58.96% 86.60% 92.51% 100.00%
EPS -5.68 -1.76 3.01 3.63 -1.56 0.24 -4.12 5.49%
  YoY % -222.73% -158.47% -17.08% 332.69% -750.00% 105.83% -
  Horiz. % 137.86% 42.72% -73.06% -88.11% 37.86% -5.83% 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 0.8700 0.9300 0.9500 0.9200 1.0447 1.0000 1.0873 -3.65%
  YoY % -6.45% -2.11% 3.26% -11.94% 4.47% -8.03% -
  Horiz. % 80.01% 85.53% 87.37% 84.61% 96.08% 91.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.89 21.57 30.62 34.96 50.77 57.90 58.95 -19.62%
  YoY % -26.33% -29.56% -12.41% -31.14% -12.31% -1.78% -
  Horiz. % 26.96% 36.59% 51.94% 59.30% 86.12% 98.22% 100.00%
EPS -4.39 -1.36 2.32 2.85 -1.21 0.20 -3.21 5.35%
  YoY % -222.79% -158.62% -18.60% 335.54% -705.00% 106.23% -
  Horiz. % 136.76% 42.37% -72.27% -88.79% 37.69% -6.23% 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 0.6723 0.7179 0.7333 0.7207 0.8094 0.8271 0.8469 -3.77%
  YoY % -6.35% -2.10% 1.75% -10.96% -2.14% -2.34% -
  Horiz. % 79.38% 84.77% 86.59% 85.10% 95.57% 97.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2250 0.3150 0.2800 0.3300 0.3900 0.4100 0.2900 -
P/RPS 1.09 1.13 0.71 0.74 0.60 0.59 0.38 19.19%
  YoY % -3.54% 59.15% -4.05% 23.33% 1.69% 55.26% -
  Horiz. % 286.84% 297.37% 186.84% 194.74% 157.89% 155.26% 100.00%
P/EPS -3.96 -17.87 9.31 9.08 -24.98 171.42 -7.03 -9.12%
  YoY % 77.84% -291.94% 2.53% 136.35% -114.57% 2,538.41% -
  Horiz. % 56.33% 254.20% -132.43% -129.16% 355.33% -2,438.41% 100.00%
EY -25.23 -5.60 10.74 11.01 -4.00 0.58 -14.22 10.02%
  YoY % -350.54% -152.14% -2.45% 375.25% -789.66% 104.08% -
  Horiz. % 177.43% 39.38% -75.53% -77.43% 28.13% -4.08% 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 0.26 0.34 0.29 0.36 0.37 0.41 0.27 -0.63%
  YoY % -23.53% 17.24% -19.44% -2.70% -9.76% 51.85% -
  Horiz. % 96.30% 125.93% 107.41% 133.33% 137.04% 151.85% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 26/05/14 30/05/13 31/05/12 31/05/11 27/05/10 28/05/09 -
Price 0.2950 0.3350 0.3450 0.3000 0.3400 0.3400 0.4700 -
P/RPS 1.43 1.20 0.87 0.67 0.52 0.49 0.62 14.94%
  YoY % 19.17% 37.93% 29.85% 28.85% 6.12% -20.97% -
  Horiz. % 230.65% 193.55% 140.32% 108.06% 83.87% 79.03% 100.00%
P/EPS -5.20 -19.00 11.48 8.26 -21.78 142.15 -11.40 -12.26%
  YoY % 72.63% -265.51% 38.98% 137.92% -115.32% 1,346.93% -
  Horiz. % 45.61% 166.67% -100.70% -72.46% 191.05% -1,246.93% 100.00%
EY -19.24 -5.26 8.71 12.11 -4.59 0.70 -8.77 13.98%
  YoY % -265.78% -160.39% -28.08% 363.83% -755.71% 107.98% -
  Horiz. % 219.38% 59.98% -99.32% -138.08% 52.34% -7.98% 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 0.34 0.36 0.36 0.33 0.33 0.34 0.43 -3.84%
  YoY % -5.56% 0.00% 9.09% 0.00% -2.94% -20.93% -
  Horiz. % 79.07% 83.72% 83.72% 76.74% 76.74% 79.07% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers