[EDEN] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -113.16%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 24,848 12,626 69,739 54,360 37,115 18,276 91,631 -58.20%
PBT -15,620 -8,630 -13,345 -7,275 -3,131 497 4,054 -
Tax -211 -149 4,249 -783 -682 -430 -10,705 -92.75%
NP -15,831 -8,779 -9,096 -8,058 -3,813 67 -6,651 78.55%
-
NP to SH -15,556 -8,696 -9,191 -8,113 -3,806 177 -6,810 73.70%
-
Tax Rate - - - - - 86.52% 264.06% -
Total Cost 40,679 21,405 78,835 62,418 40,928 18,209 98,282 -44.55%
-
Net Worth 264,657 270,884 280,225 280,225 283,339 289,566 289,566 -5.83%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 264,657 270,884 280,225 280,225 283,339 289,566 289,566 -5.83%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,362 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -63.71% -69.53% -13.04% -14.82% -10.27% 0.37% -7.26% -
ROE -5.88% -3.21% -3.28% -2.90% -1.34% 0.06% -2.35% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.98 4.06 22.40 17.46 11.92 5.87 29.43 -58.20%
EPS -5.00 -2.79 -2.95 -2.61 -1.22 0.06 -2.19 73.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.87 0.90 0.90 0.91 0.93 0.93 -5.83%
Adjusted Per Share Value based on latest NOSH - 311,362
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.91 2.50 13.79 10.75 7.34 3.61 18.12 -58.22%
EPS -3.08 -1.72 -1.82 -1.60 -0.75 0.04 -1.35 73.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5234 0.5357 0.5542 0.5542 0.5604 0.5727 0.5727 -5.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.28 0.225 0.25 0.31 0.315 0.315 0.32 -
P/RPS 3.51 5.55 1.12 1.78 2.64 5.37 1.09 118.53%
P/EPS -5.60 -8.06 -8.47 -11.90 -25.77 554.12 -14.63 -47.37%
EY -17.84 -12.41 -11.81 -8.41 -3.88 0.18 -6.83 89.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.28 0.34 0.35 0.34 0.34 -1.97%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 27/11/14 28/08/14 26/05/14 28/02/14 -
Price 0.20 0.295 0.24 0.285 0.32 0.335 0.325 -
P/RPS 2.51 7.27 1.07 1.63 2.68 5.71 1.10 73.58%
P/EPS -4.00 -10.56 -8.13 -10.94 -26.18 589.30 -14.86 -58.41%
EY -24.98 -9.47 -12.30 -9.14 -3.82 0.17 -6.73 140.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.34 0.27 0.32 0.35 0.36 0.35 -22.29%

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