[EDEN] YoY TTM 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- -229.16%
YoY- -163.86%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 51,278 52,988 69,733 92,035 122,829 173,282 205,771 -20.65%
PBT -16,406 -29,018 -13,366 4,055 12,956 19,366 -8,674 11.19%
Tax -6,552 -14,554 4,565 -10,704 -2,235 -8,658 4,627 -
NP -22,958 -43,572 -8,801 -6,649 10,721 10,708 -4,047 33.51%
-
NP to SH -23,059 -42,991 -8,822 -6,808 10,660 11,072 -4,260 32.47%
-
Tax Rate - - - 263.97% 17.25% 44.71% - -
Total Cost 74,236 96,560 78,534 98,684 112,108 162,574 209,818 -15.88%
-
Net Worth 261,544 233,621 280,225 289,566 295,793 283,358 320,981 -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 261,544 233,621 280,225 289,566 295,793 283,358 320,981 -3.35%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 308,636 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 -44.77% -82.23% -12.62% -7.22% 8.73% 6.18% -1.97% -
ROE -8.82% -18.40% -3.15% -2.35% 3.60% 3.91% -1.33% -
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 16.47 17.01 22.40 29.56 39.45 55.65 66.67 -20.77%
EPS -7.41 -13.80 -2.83 -2.19 3.42 3.56 -1.38 32.29%
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 10.15 10.49 13.80 18.21 24.31 34.29 40.72 -20.65%
EPS -4.56 -8.51 -1.75 -1.35 2.11 2.19 -0.84 32.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5175 0.4623 0.5545 0.573 0.5853 0.5607 0.6352 -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 1.09 1.32 1.12 1.08 0.71 0.56 0.60 10.45%
P/EPS -2.43 -1.63 -8.82 -14.64 8.18 8.72 -28.98 -33.81%
EY -41.14 -61.34 -11.33 -6.83 12.23 11.47 -3.45 51.09%
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 1.28 1.32 1.07 1.10 0.66 0.65 0.57 14.42%
P/EPS -2.84 -1.63 -8.47 -14.86 7.59 10.12 -27.53 -31.49%
EY -35.27 -61.34 -11.81 -6.73 13.17 9.88 -3.63 46.02%
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