[EDEN] QoQ TTM 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- -19.38%
YoY- -3.72%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 83,665 107,318 123,515 122,829 145,617 136,300 141,002 -29.36%
PBT 13,980 12,947 12,720 12,956 20,570 21,498 19,556 -20.03%
Tax -8,767 -3,831 -3,456 -2,235 -7,626 -7,948 -8,374 3.10%
NP 5,213 9,116 9,264 10,721 12,944 13,550 11,182 -39.84%
-
NP to SH 5,271 9,181 9,361 10,660 13,223 13,821 11,480 -40.45%
-
Tax Rate 62.71% 29.59% 27.17% 17.25% 37.07% 36.97% 42.82% -
Total Cost 78,452 98,202 114,251 112,108 132,673 122,750 129,820 -28.49%
-
Net Worth 289,566 295,793 295,793 295,793 283,500 290,311 290,720 -0.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 289,566 295,793 295,793 295,793 283,500 290,311 290,720 -0.26%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,362 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.23% 8.49% 7.50% 8.73% 8.89% 9.94% 7.93% -
ROE 1.82% 3.10% 3.16% 3.60% 4.66% 4.76% 3.95% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.87 34.47 39.67 39.45 46.74 43.19 44.62 -28.66%
EPS 1.69 2.95 3.01 3.42 4.24 4.38 3.63 -39.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.95 0.95 0.95 0.91 0.92 0.92 0.72%
Adjusted Per Share Value based on latest NOSH - 311,362
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.56 21.24 24.44 24.31 28.81 26.97 27.90 -29.35%
EPS 1.04 1.82 1.85 2.11 2.62 2.73 2.27 -40.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.573 0.5853 0.5853 0.5853 0.561 0.5745 0.5753 -0.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.335 0.315 0.28 0.28 0.28 0.32 0.33 -
P/RPS 1.25 0.91 0.71 0.71 0.60 0.74 0.74 41.79%
P/EPS 19.79 10.68 9.31 8.18 6.60 7.31 9.08 68.02%
EY 5.05 9.36 10.74 12.23 15.16 13.69 11.01 -40.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.29 0.29 0.31 0.35 0.36 0.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.34 0.285 0.345 0.26 0.27 0.29 0.30 -
P/RPS 1.27 0.83 0.87 0.66 0.58 0.67 0.67 53.10%
P/EPS 20.08 9.67 11.48 7.59 6.36 6.62 8.26 80.69%
EY 4.98 10.35 8.71 13.17 15.72 15.10 12.11 -44.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.36 0.27 0.30 0.32 0.33 7.91%

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