[EDEN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#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- 102.6%
YoY- 115.51%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 69,739 54,360 37,115 18,276 91,631 67,697 45,010 33.79%
PBT -13,345 -7,275 -3,131 497 4,054 292 1,159 -
Tax 4,249 -783 -682 -430 -10,705 -7,001 -1,907 -
NP -9,096 -8,058 -3,813 67 -6,651 -6,709 -748 426.40%
-
NP to SH -9,191 -8,113 -3,806 177 -6,810 -6,686 -752 428.18%
-
Tax Rate - - - 86.52% 264.06% 2,397.60% 164.54% -
Total Cost 78,835 62,418 40,928 18,209 98,282 74,406 45,758 43.57%
-
Net Worth 280,225 280,225 283,339 289,566 289,566 289,566 295,793 -3.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 280,225 280,225 283,339 289,566 289,566 289,566 295,793 -3.53%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,362 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -13.04% -14.82% -10.27% 0.37% -7.26% -9.91% -1.66% -
ROE -3.28% -2.90% -1.34% 0.06% -2.35% -2.31% -0.25% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.40 17.46 11.92 5.87 29.43 21.74 14.46 33.77%
EPS -2.95 -2.61 -1.22 0.06 -2.19 -2.15 -0.24 430.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.91 0.93 0.93 0.93 0.95 -3.53%
Adjusted Per Share Value based on latest NOSH - 311,362
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.79 10.75 7.34 3.61 18.12 13.39 8.90 33.79%
EPS -1.82 -1.60 -0.75 0.04 -1.35 -1.32 -0.15 425.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5542 0.5542 0.5604 0.5727 0.5727 0.5727 0.585 -3.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.25 0.31 0.315 0.315 0.32 0.335 0.315 -
P/RPS 1.12 1.78 2.64 5.37 1.09 1.54 2.18 -35.77%
P/EPS -8.47 -11.90 -25.77 554.12 -14.63 -15.60 -130.42 -83.76%
EY -11.81 -8.41 -3.88 0.18 -6.83 -6.41 -0.77 514.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.35 0.34 0.34 0.36 0.33 -10.34%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 -
Price 0.24 0.285 0.32 0.335 0.325 0.34 0.285 -
P/RPS 1.07 1.63 2.68 5.71 1.10 1.56 1.97 -33.35%
P/EPS -8.13 -10.94 -26.18 589.30 -14.86 -15.83 -118.00 -83.11%
EY -12.30 -9.14 -3.82 0.17 -6.73 -6.32 -0.85 490.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.35 0.36 0.35 0.37 0.30 -6.76%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment