[EDEN] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.92%
YoY- -33.57%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 86,990 92,035 83,665 107,318 123,515 122,829 145,617 -29.09%
PBT 4,363 4,055 13,980 12,947 12,720 12,956 20,570 -64.46%
Tax -9,726 -10,704 -8,767 -3,831 -3,456 -2,235 -7,626 17.62%
NP -5,363 -6,649 5,213 9,116 9,264 10,721 12,944 -
-
NP to SH -5,490 -6,808 5,271 9,181 9,361 10,660 13,223 -
-
Tax Rate 222.92% 263.97% 62.71% 29.59% 27.17% 17.25% 37.07% -
Total Cost 92,353 98,684 78,452 98,202 114,251 112,108 132,673 -21.47%
-
Net Worth 289,566 289,566 289,566 295,793 295,793 295,793 283,500 1.42%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 289,566 289,566 289,566 295,793 295,793 295,793 283,500 1.42%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,362 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -6.17% -7.22% 6.23% 8.49% 7.50% 8.73% 8.89% -
ROE -1.90% -2.35% 1.82% 3.10% 3.16% 3.60% 4.66% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.94 29.56 26.87 34.47 39.67 39.45 46.74 -29.06%
EPS -1.76 -2.19 1.69 2.95 3.01 3.42 4.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.93 0.95 0.95 0.95 0.91 1.46%
Adjusted Per Share Value based on latest NOSH - 311,362
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.20 18.20 16.55 21.22 24.43 24.29 28.80 -29.10%
EPS -1.09 -1.35 1.04 1.82 1.85 2.11 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5727 0.5727 0.5727 0.585 0.585 0.585 0.5607 1.42%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.315 0.32 0.335 0.315 0.28 0.28 0.28 -
P/RPS 1.13 1.08 1.25 0.91 0.71 0.71 0.60 52.56%
P/EPS -17.87 -14.64 19.79 10.68 9.31 8.18 6.60 -
EY -5.60 -6.83 5.05 9.36 10.74 12.23 15.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.36 0.33 0.29 0.29 0.31 6.35%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.335 0.325 0.34 0.285 0.345 0.26 0.27 -
P/RPS 1.20 1.10 1.27 0.83 0.87 0.66 0.58 62.44%
P/EPS -19.00 -14.86 20.08 9.67 11.48 7.59 6.36 -
EY -5.26 -6.73 4.98 10.35 8.71 13.17 15.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.37 0.30 0.36 0.27 0.30 12.93%

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