[EDEN] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 920.88%
YoY- -3.72%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 51,076 69,739 91,631 91,701 173,282 211,381 227,407 -22.02%
PBT 30,849 -13,345 4,054 12,951 19,359 -8,675 4,296 38.87%
Tax -78,054 4,249 -10,705 -2,234 -8,656 4,627 -2,684 75.31%
NP -47,205 -9,096 -6,651 10,717 10,703 -4,048 1,612 -
-
NP to SH -46,447 -9,191 -6,810 10,655 11,067 -3,150 1,576 -
-
Tax Rate 253.02% - 264.06% 17.25% 44.71% - 62.48% -
Total Cost 98,281 78,835 98,282 80,984 162,579 215,429 225,795 -12.93%
-
Net Worth 233,521 280,225 289,566 295,793 283,285 253,660 328,745 -5.53%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 233,521 280,225 289,566 295,793 283,285 253,660 328,745 -5.53%
NOSH 311,362 311,362 311,362 311,362 311,303 310,363 313,090 -0.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -92.42% -13.04% -7.26% 11.69% 6.18% -1.92% 0.71% -
ROE -19.89% -3.28% -2.35% 3.60% 3.91% -1.24% 0.48% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.40 22.40 29.43 29.45 55.66 68.11 72.63 -21.95%
EPS -14.92 -2.95 -2.19 3.42 3.55 -1.37 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.90 0.93 0.95 0.91 0.8173 1.05 -5.45%
Adjusted Per Share Value based on latest NOSH - 311,362
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.10 13.79 18.12 18.14 34.27 41.80 44.97 -22.02%
EPS -9.19 -1.82 -1.35 2.11 2.19 -0.62 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4618 0.5542 0.5727 0.585 0.5603 0.5017 0.6502 -5.54%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.225 0.25 0.32 0.28 0.31 0.40 0.38 -
P/RPS 1.37 1.12 1.09 0.95 0.56 0.59 0.52 17.51%
P/EPS -1.51 -8.47 -14.63 8.18 8.72 -39.41 75.49 -
EY -66.30 -11.81 -6.83 12.22 11.47 -2.54 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.34 0.29 0.34 0.49 0.36 -2.99%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 01/03/12 28/02/11 25/02/10 -
Price 0.225 0.24 0.325 0.26 0.36 0.38 0.42 -
P/RPS 1.37 1.07 1.10 0.88 0.65 0.56 0.58 15.39%
P/EPS -1.51 -8.13 -14.86 7.60 10.13 -37.44 83.44 -
EY -66.30 -12.30 -6.73 13.16 9.88 -2.67 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.35 0.27 0.40 0.46 0.40 -4.67%

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