[EDEN] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 259.49%
YoY- 132.04%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 12,222 18,839 22,094 38,291 42,993 43,715 55,404 -22.25%
PBT -6,991 -3,628 969 742 -1,200 728 -553 52.59%
Tax -63 -251 -499 -124 -550 -655 -1,333 -39.85%
NP -7,054 -3,879 470 618 -1,750 73 -1,886 24.57%
-
NP to SH -6,862 -3,982 388 568 -1,773 2 -1,862 24.27%
-
Tax Rate - - 51.50% 16.71% - 89.97% - -
Total Cost 19,276 22,718 21,624 37,673 44,743 43,642 57,290 -16.59%
-
Net Worth 264,657 283,339 295,793 286,453 323,494 333,636 338,135 -3.99%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 264,657 283,339 295,793 286,453 323,494 333,636 338,135 -3.99%
NOSH 311,362 311,362 311,362 311,362 311,052 333,636 312,711 -0.07%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -57.72% -20.59% 2.13% 1.61% -4.07% 0.17% -3.40% -
ROE -2.59% -1.41% 0.13% 0.20% -0.55% 0.00% -0.55% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.93 6.05 7.10 12.30 13.82 13.10 17.72 -22.18%
EPS -2.20 -1.28 0.12 0.18 -0.57 0.00 -0.60 24.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.91 0.95 0.92 1.04 1.00 1.0813 -3.93%
Adjusted Per Share Value based on latest NOSH - 311,362
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.42 3.73 4.37 7.58 8.51 8.65 10.96 -22.24%
EPS -1.36 -0.79 0.08 0.11 -0.35 0.00 -0.37 24.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5237 0.5607 0.5853 0.5668 0.6401 0.6602 0.6691 -3.99%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.28 0.315 0.315 0.32 0.32 0.34 0.50 -
P/RPS 7.13 5.21 4.44 2.60 2.32 2.59 2.82 16.71%
P/EPS -12.70 -24.63 252.78 175.42 -56.14 56,718.18 -83.97 -26.99%
EY -7.87 -4.06 0.40 0.57 -1.78 0.00 -1.19 36.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.33 0.35 0.31 0.34 0.46 -5.38%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 28/08/13 30/08/12 26/08/11 30/08/10 28/08/09 -
Price 0.20 0.32 0.285 0.29 0.31 0.37 0.49 -
P/RPS 5.10 5.29 4.02 2.36 2.24 2.82 2.77 10.70%
P/EPS -9.07 -25.02 228.71 158.97 -54.39 61,722.72 -82.29 -30.74%
EY -11.02 -4.00 0.44 0.63 -1.84 0.00 -1.22 44.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.35 0.30 0.32 0.30 0.37 0.45 -9.94%

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