[EDEN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -142.83%
YoY- -822.15%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 47,500 50,504 73,104 93,284 90,540 219,660 223,544 -22.73%
PBT 4,004 -34,520 1,988 756 1,700 940 5,628 -5.51%
Tax -792 -596 -1,720 -5,632 -748 -1,884 -4,240 -24.37%
NP 3,212 -35,116 268 -4,876 952 -944 1,388 14.99%
-
NP to SH 4,152 -34,784 708 -4,564 632 -1,000 1,472 18.84%
-
Tax Rate 19.78% - 86.52% 744.97% 44.00% 200.43% 75.34% -
Total Cost 44,288 85,620 72,836 98,160 89,588 220,604 222,156 -23.54%
-
Net Worth 236,635 270,884 289,566 295,793 286,453 326,468 333,636 -5.55%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 236,635 270,884 289,566 295,793 286,453 326,468 333,636 -5.55%
NOSH 311,362 311,362 311,362 311,362 311,362 312,500 333,636 -1.14%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.76% -69.53% 0.37% -5.23% 1.05% -0.43% 0.62% -
ROE 1.75% -12.84% 0.24% -1.54% 0.22% -0.31% 0.44% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.26 16.22 23.48 29.96 29.08 70.29 67.00 -21.83%
EPS 1.32 -11.16 0.24 -1.48 0.20 -0.32 0.48 18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.87 0.93 0.95 0.92 1.0447 1.00 -4.46%
Adjusted Per Share Value based on latest NOSH - 311,362
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.40 9.99 14.47 18.46 17.92 43.47 44.23 -22.73%
EPS 0.82 -6.88 0.14 -0.90 0.13 -0.20 0.29 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4683 0.536 0.573 0.5853 0.5668 0.646 0.6602 -5.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.22 0.225 0.315 0.28 0.33 0.39 0.41 -
P/RPS 1.44 1.39 1.34 0.93 1.13 0.55 0.61 15.37%
P/EPS 16.50 -2.01 138.53 -19.10 162.58 -121.87 92.93 -25.01%
EY 6.06 -49.65 0.72 -5.24 0.62 -0.82 1.08 33.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.34 0.29 0.36 0.37 0.41 -5.60%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 26/05/14 30/05/13 31/05/12 31/05/11 27/05/10 -
Price 0.22 0.295 0.335 0.345 0.30 0.34 0.34 -
P/RPS 1.44 1.82 1.43 1.15 1.03 0.48 0.51 18.86%
P/EPS 16.50 -2.64 147.33 -23.54 147.80 -106.25 77.06 -22.63%
EY 6.06 -37.87 0.68 -4.25 0.68 -0.94 1.30 29.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.36 0.36 0.33 0.33 0.34 -2.61%

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