[EDEN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -219.36%
YoY- 62.4%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 49,268 72,480 90,262 143,020 179,906 205,024 222,801 -22.22%
PBT -15,586 -9,700 389 -977 -2,588 3,088 4,116 -
Tax -1,861 -1,044 -9,334 -624 -2,000 -3,382 -5,102 -15.46%
NP -17,448 -10,744 -8,945 -1,601 -4,588 -294 -986 61.39%
-
NP to SH -16,938 -10,817 -8,914 -1,730 -4,602 -445 -978 60.81%
-
Tax Rate - - 2,399.49% - - 109.52% 123.96% -
Total Cost 66,716 83,224 99,207 144,621 184,494 205,318 223,787 -18.25%
-
Net Worth 267,771 280,225 289,566 283,339 320,320 343,635 338,808 -3.84%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 267,771 280,225 289,566 283,339 320,320 343,635 338,808 -3.84%
NOSH 311,362 311,362 311,362 311,362 310,990 318,181 310,833 0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -35.41% -14.82% -9.91% -1.12% -2.55% -0.14% -0.44% -
ROE -6.33% -3.86% -3.08% -0.61% -1.44% -0.13% -0.29% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.82 23.28 28.99 45.93 57.85 64.44 71.68 -22.25%
EPS -5.44 -3.48 -2.87 -0.56 -1.48 -0.15 -0.32 60.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.90 0.93 0.91 1.03 1.08 1.09 -3.87%
Adjusted Per Share Value based on latest NOSH - 311,362
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.75 14.34 17.86 28.30 35.60 40.57 44.09 -22.22%
EPS -3.35 -2.14 -1.76 -0.34 -0.91 -0.09 -0.19 61.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5299 0.5545 0.573 0.5607 0.6339 0.68 0.6704 -3.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.21 0.31 0.335 0.28 0.25 0.39 0.47 -
P/RPS 1.33 1.33 1.16 0.61 0.43 0.61 0.66 12.38%
P/EPS -3.86 -8.92 -11.70 -50.37 -16.89 -278.65 -149.28 -45.60%
EY -25.91 -11.21 -8.55 -1.99 -5.92 -0.36 -0.67 83.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.34 0.36 0.31 0.24 0.36 0.43 -9.25%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 29/11/13 30/11/12 30/11/11 29/11/10 24/11/09 -
Price 0.27 0.285 0.34 0.27 0.29 0.38 0.43 -
P/RPS 1.71 1.22 1.17 0.59 0.50 0.59 0.60 19.06%
P/EPS -4.96 -8.20 -11.88 -48.58 -19.59 -271.50 -136.57 -42.43%
EY -20.15 -12.19 -8.42 -2.06 -5.10 -0.37 -0.73 73.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.37 0.30 0.28 0.35 0.39 -3.75%

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