[EDEN] YoY TTM 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- -12.19%
YoY- -18.46%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 52,237 64,083 86,990 123,515 141,002 204,800 233,565 -22.07%
PBT -19,387 -22,493 4,363 12,720 19,556 -9,846 3,086 -
Tax -14,603 4,846 -9,726 -3,456 -8,374 5,216 -2,229 36.75%
NP -33,990 -17,647 -5,363 9,264 11,182 -4,630 857 -
-
NP to SH -33,257 -17,695 -5,490 9,361 11,480 -4,878 798 -
-
Tax Rate - - 222.92% 27.17% 42.82% - 72.23% -
Total Cost 86,227 81,730 92,353 114,251 129,820 209,430 232,708 -15.23%
-
Net Worth 236,635 271,165 289,566 295,793 290,720 326,468 333,636 -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 236,635 271,165 289,566 295,793 290,720 326,468 333,636 -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 -65.07% -27.54% -6.17% 7.50% 7.93% -2.26% 0.37% -
ROE -14.05% -6.53% -1.90% 3.16% 3.95% -1.49% 0.24% -
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 16.78 20.56 27.94 39.67 44.62 65.54 70.01 -21.16%
EPS -10.68 -5.68 -1.76 3.01 3.63 -1.56 0.24 -
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 10.34 12.68 17.21 24.44 27.90 40.53 46.22 -22.06%
EPS -6.58 -3.50 -1.09 1.85 2.27 -0.97 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4683 0.5366 0.573 0.5853 0.5753 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 1.31 1.09 1.13 0.71 0.74 0.60 0.59 14.20%
P/EPS -2.06 -3.96 -17.87 9.31 9.08 -24.98 171.42 -
EY -48.55 -25.23 -5.60 10.74 11.01 -4.00 0.58 -
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 1.31 1.43 1.20 0.87 0.67 0.52 0.49 17.79%
P/EPS -2.06 -5.20 -19.00 11.48 8.26 -21.78 142.15 -
EY -48.55 -19.24 -5.26 8.71 12.11 -4.59 0.70 -
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