[EDEN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 97.98%
YoY- -101.0%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 12,461 14,124 15,379 23,934 15,564 38,352 52,002 -21.17%
PBT -14,363 -19,158 -6,071 3,765 13,690 21,304 -10,991 4.55%
Tax -6,042 -14,960 5,030 -3,703 -1,766 -7,157 7,163 -
NP -20,405 -34,118 -1,041 62 11,924 14,147 -3,828 32.13%
-
NP to SH -19,732 -33,735 -1,081 -120 11,959 14,522 -3,928 30.83%
-
Tax Rate - - - 98.35% 12.90% 33.59% - -
Total Cost 32,866 48,242 16,420 23,872 3,640 24,205 55,830 -8.44%
-
Net Worth 261,544 233,521 280,225 289,566 295,793 283,358 320,981 -3.35%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 261,544 233,521 280,225 289,566 295,793 283,358 320,981 -3.35%
NOSH 311,362 311,362 311,362 311,362 311,362 311,383 308,636 0.14%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -163.75% -241.56% -6.77% 0.26% 76.61% 36.89% -7.36% -
ROE -7.54% -14.45% -0.39% -0.04% 4.04% 5.12% -1.22% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.00 4.54 4.94 7.69 5.00 12.32 16.85 -21.29%
EPS -6.34 -10.83 -0.35 -0.04 3.84 4.66 -1.26 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.75 0.90 0.93 0.95 0.91 1.04 -3.49%
Adjusted Per Share Value based on latest NOSH - 311,362
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.46 2.79 3.04 4.73 3.08 7.58 10.28 -21.18%
EPS -3.90 -6.67 -0.21 -0.02 2.37 2.87 -0.78 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5173 0.4618 0.5542 0.5727 0.585 0.5604 0.6348 -3.35%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.18 0.225 0.25 0.32 0.28 0.31 0.40 -
P/RPS 4.50 4.96 5.06 4.16 5.60 2.52 2.37 11.26%
P/EPS -2.84 -2.08 -72.01 -830.30 7.29 6.65 -31.43 -32.98%
EY -35.21 -48.15 -1.39 -0.12 13.72 15.04 -3.18 49.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.28 0.34 0.29 0.34 0.38 -9.40%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 01/03/12 28/02/11 -
Price 0.21 0.225 0.24 0.325 0.26 0.36 0.38 -
P/RPS 5.25 4.96 4.86 4.23 5.20 2.92 2.26 15.06%
P/EPS -3.31 -2.08 -69.13 -843.27 6.77 7.72 -29.86 -30.66%
EY -30.18 -48.15 -1.45 -0.12 14.77 12.95 -3.35 44.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.27 0.35 0.27 0.40 0.37 -6.31%

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