Highlights

[EDEN] YoY TTM Result on 2014-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     19.36%    YoY -     -158.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 49,313 52,237 64,083 86,990 123,515 141,002 204,800 -21.11%
  YoY % -5.60% -18.49% -26.33% -29.57% -12.40% -31.15% -
  Horiz. % 24.08% 25.51% 31.29% 42.48% 60.31% 68.85% 100.00%
PBT -23,497 -19,387 -22,493 4,363 12,720 19,556 -9,846 15.58%
  YoY % -21.20% 13.81% -615.54% -65.70% -34.96% 298.62% -
  Horiz. % 238.65% 196.90% 228.45% -44.31% -129.19% -198.62% 100.00%
Tax -6,376 -14,603 4,846 -9,726 -3,456 -8,374 5,216 -
  YoY % 56.34% -401.34% 149.83% -181.42% 58.73% -260.54% -
  Horiz. % -122.24% -279.97% 92.91% -186.46% -66.26% -160.54% 100.00%
NP -29,873 -33,990 -17,647 -5,363 9,264 11,182 -4,630 36.40%
  YoY % 12.11% -92.61% -229.05% -157.89% -17.15% 341.51% -
  Horiz. % 645.21% 734.13% 381.14% 115.83% -200.09% -241.51% 100.00%
NP to SH -30,296 -33,257 -17,695 -5,490 9,361 11,480 -4,878 35.54%
  YoY % 8.90% -87.95% -222.31% -158.65% -18.46% 335.34% -
  Horiz. % 621.07% 681.78% 362.75% 112.55% -191.90% -235.34% 100.00%
Tax Rate - % - % - % 222.92 % 27.17 % 42.82 % - % -
  YoY % 0.00% 0.00% 0.00% 720.46% -36.55% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 520.60% 63.45% 100.00% -
Total Cost 79,186 86,227 81,730 92,353 114,251 129,820 209,430 -14.95%
  YoY % -8.17% 5.50% -11.50% -19.17% -11.99% -38.01% -
  Horiz. % 37.81% 41.17% 39.02% 44.10% 54.55% 61.99% 100.00%
Net Worth 258,430 236,635 271,165 289,566 295,793 290,720 326,468 -3.82%
  YoY % 9.21% -12.73% -6.35% -2.11% 1.75% -10.95% -
  Horiz. % 79.16% 72.48% 83.06% 88.70% 90.60% 89.05% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 258,430 236,635 271,165 289,566 295,793 290,720 326,468 -3.82%
  YoY % 9.21% -12.73% -6.35% -2.11% 1.75% -10.95% -
  Horiz. % 79.16% 72.48% 83.06% 88.70% 90.60% 89.05% 100.00%
NOSH 311,362 311,362 311,684 311,362 311,362 315,999 312,500 -0.06%
  YoY % 0.00% -0.10% 0.10% 0.00% -1.47% 1.12% -
  Horiz. % 99.64% 99.64% 99.74% 99.64% 99.64% 101.12% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -60.58 % -65.07 % -27.54 % -6.17 % 7.50 % 7.93 % -2.26 % 72.91%
  YoY % 6.90% -136.27% -346.35% -182.27% -5.42% 450.88% -
  Horiz. % 2,680.53% 2,879.20% 1,218.58% 273.01% -331.86% -350.88% 100.00%
ROE -11.72 % -14.05 % -6.53 % -1.90 % 3.16 % 3.95 % -1.49 % 40.98%
  YoY % 16.58% -115.16% -243.68% -160.13% -20.00% 365.10% -
  Horiz. % 786.58% 942.95% 438.26% 127.52% -212.08% -265.10% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 15.84 16.78 20.56 27.94 39.67 44.62 65.54 -21.06%
  YoY % -5.60% -18.39% -26.41% -29.57% -11.09% -31.92% -
  Horiz. % 24.17% 25.60% 31.37% 42.63% 60.53% 68.08% 100.00%
EPS -9.73 -10.68 -5.68 -1.76 3.01 3.63 -1.56 35.64%
  YoY % 8.90% -88.03% -222.73% -158.47% -17.08% 332.69% -
  Horiz. % 623.72% 684.62% 364.10% 112.82% -192.95% -232.69% 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 0.8300 0.7600 0.8700 0.9300 0.9500 0.9200 1.0447 -3.76%
  YoY % 9.21% -12.64% -6.45% -2.11% 3.26% -11.94% -
  Horiz. % 79.45% 72.75% 83.28% 89.02% 90.94% 88.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.23 12.95 15.89 21.57 30.62 34.96 50.77 -21.10%
  YoY % -5.56% -18.50% -26.33% -29.56% -12.41% -31.14% -
  Horiz. % 24.09% 25.51% 31.30% 42.49% 60.31% 68.86% 100.00%
EPS -7.51 -8.24 -4.39 -1.36 2.32 2.85 -1.21 35.53%
  YoY % 8.86% -87.70% -222.79% -158.62% -18.60% 335.54% -
  Horiz. % 620.66% 680.99% 362.81% 112.40% -191.74% -235.54% 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 0.6407 0.5867 0.6723 0.7179 0.7333 0.7207 0.8094 -3.82%
  YoY % 9.20% -12.73% -6.35% -2.10% 1.75% -10.96% -
  Horiz. % 79.16% 72.49% 83.06% 88.70% 90.60% 89.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.2250 0.2200 0.2250 0.3150 0.2800 0.3300 0.3900 -
P/RPS 1.42 1.31 1.09 1.13 0.71 0.74 0.60 15.42%
  YoY % 8.40% 20.18% -3.54% 59.15% -4.05% 23.33% -
  Horiz. % 236.67% 218.33% 181.67% 188.33% 118.33% 123.33% 100.00%
P/EPS -2.31 -2.06 -3.96 -17.87 9.31 9.08 -24.98 -32.73%
  YoY % -12.14% 47.98% 77.84% -291.94% 2.53% 136.35% -
  Horiz. % 9.25% 8.25% 15.85% 71.54% -37.27% -36.35% 100.00%
EY -43.25 -48.55 -25.23 -5.60 10.74 11.01 -4.00 48.65%
  YoY % 10.92% -92.43% -350.54% -152.14% -2.45% 375.25% -
  Horiz. % 1,081.25% 1,213.75% 630.75% 140.00% -268.50% -275.25% 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 0.27 0.29 0.26 0.34 0.29 0.36 0.37 -5.11%
  YoY % -6.90% 11.54% -23.53% 17.24% -19.44% -2.70% -
  Horiz. % 72.97% 78.38% 70.27% 91.89% 78.38% 97.30% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 26/05/16 29/05/15 26/05/14 30/05/13 31/05/12 31/05/11 -
Price 0.2500 0.2200 0.2950 0.3350 0.3450 0.3000 0.3400 -
P/RPS 1.58 1.31 1.43 1.20 0.87 0.67 0.52 20.33%
  YoY % 20.61% -8.39% 19.17% 37.93% 29.85% 28.85% -
  Horiz. % 303.85% 251.92% 275.00% 230.77% 167.31% 128.85% 100.00%
P/EPS -2.57 -2.06 -5.20 -19.00 11.48 8.26 -21.78 -29.94%
  YoY % -24.76% 60.38% 72.63% -265.51% 38.98% 137.92% -
  Horiz. % 11.80% 9.46% 23.88% 87.24% -52.71% -37.92% 100.00%
EY -38.92 -48.55 -19.24 -5.26 8.71 12.11 -4.59 42.75%
  YoY % 19.84% -152.34% -265.78% -160.39% -28.08% 363.83% -
  Horiz. % 847.93% 1,057.73% 419.17% 114.60% -189.76% -263.83% 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 0.30 0.29 0.34 0.36 0.36 0.33 0.33 -1.57%
  YoY % 3.45% -14.71% -5.56% 0.00% 9.09% 0.00% -
  Horiz. % 90.91% 87.88% 103.03% 109.09% 109.09% 100.00% 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.
 


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
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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
Partners & Brokers