Highlights

[EDEN] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     129.43%    YoY -     135.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 93,284 91,701 143,020 121,852 90,540 173,282 179,906 -35.43%
  QoQ % 1.73% -35.88% 17.37% 34.58% -47.75% -3.68% -
  Horiz. % 51.85% 50.97% 79.50% 67.73% 50.33% 96.32% 100.00%
PBT 756 12,951 -977 2,332 1,700 19,359 -2,588 -
  QoQ % -94.16% 1,425.14% -141.91% 37.18% -91.22% 848.03% -
  Horiz. % -29.21% -500.43% 37.76% -90.11% -65.69% -748.03% 100.00%
Tax -5,632 -2,234 -624 -622 -748 -8,656 -2,000 99.29%
  QoQ % -152.10% -258.01% -0.32% 16.84% 91.36% -332.80% -
  Horiz. % 281.60% 111.70% 31.20% 31.10% 37.40% 432.80% 100.00%
NP -4,876 10,717 -1,601 1,710 952 10,703 -4,588 4.14%
  QoQ % -145.50% 769.25% -193.65% 79.62% -91.11% 333.28% -
  Horiz. % 106.28% -233.59% 34.90% -37.27% -20.75% -233.28% 100.00%
NP to SH -4,564 10,655 -1,730 1,450 632 11,067 -4,602 -0.56%
  QoQ % -142.83% 715.66% -219.36% 129.43% -94.29% 340.45% -
  Horiz. % 99.16% -231.50% 37.60% -31.50% -13.73% -240.45% 100.00%
Tax Rate 744.97 % 17.25 % - % 26.67 % 44.00 % 44.71 % - % -
  QoQ % 4,218.67% 0.00% 0.00% -39.39% -1.59% 0.00% -
  Horiz. % 1,666.23% 38.58% 0.00% 59.65% 98.41% 100.00% -
Total Cost 98,160 80,984 144,621 120,142 89,588 162,579 184,494 -34.31%
  QoQ % 21.21% -44.00% 20.38% 34.11% -44.90% -11.88% -
  Horiz. % 53.20% 43.90% 78.39% 65.12% 48.56% 88.12% 100.00%
Net Worth 295,793 295,793 283,339 286,453 286,453 283,285 320,320 -5.17%
  QoQ % 0.00% 4.40% -1.09% 0.00% 1.12% -11.56% -
  Horiz. % 92.34% 92.34% 88.45% 89.43% 89.43% 88.44% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 295,793 295,793 283,339 286,453 286,453 283,285 320,320 -5.17%
  QoQ % 0.00% 4.40% -1.09% 0.00% 1.12% -11.56% -
  Horiz. % 92.34% 92.34% 88.45% 89.43% 89.43% 88.44% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,303 310,990 0.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.02% 0.10% -
  Horiz. % 100.12% 100.12% 100.12% 100.12% 100.12% 100.10% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.23 % 11.69 % -1.12 % 1.40 % 1.05 % 6.18 % -2.55 % 61.36%
  QoQ % -144.74% 1,143.75% -180.00% 33.33% -83.01% 342.35% -
  Horiz. % 205.10% -458.43% 43.92% -54.90% -41.18% -242.35% 100.00%
ROE -1.54 % 3.60 % -0.61 % 0.51 % 0.22 % 3.91 % -1.44 % 4.57%
  QoQ % -142.78% 690.16% -219.61% 131.82% -94.37% 371.53% -
  Horiz. % 106.94% -250.00% 42.36% -35.42% -15.28% -271.53% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.96 29.45 45.93 39.14 29.08 55.66 57.85 -35.48%
  QoQ % 1.73% -35.88% 17.35% 34.59% -47.75% -3.79% -
  Horiz. % 51.79% 50.91% 79.39% 67.66% 50.27% 96.21% 100.00%
EPS -1.48 3.42 -0.56 0.46 0.20 3.55 -1.48 -
  QoQ % -143.27% 710.71% -221.74% 130.00% -94.37% 339.86% -
  Horiz. % 100.00% -231.08% 37.84% -31.08% -13.51% -239.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9500 0.9500 0.9100 0.9200 0.9200 0.9100 1.0300 -5.24%
  QoQ % 0.00% 4.40% -1.09% 0.00% 1.10% -11.65% -
  Horiz. % 92.23% 92.23% 88.35% 89.32% 89.32% 88.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.13 22.73 35.46 30.21 22.45 42.96 44.60 -35.42%
  QoQ % 1.76% -35.90% 17.38% 34.57% -47.74% -3.68% -
  Horiz. % 51.86% 50.96% 79.51% 67.74% 50.34% 96.32% 100.00%
EPS -1.13 2.64 -0.43 0.36 0.16 2.74 -1.14 -0.59%
  QoQ % -142.80% 713.95% -219.44% 125.00% -94.16% 340.35% -
  Horiz. % 99.12% -231.58% 37.72% -31.58% -14.04% -240.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7333 0.7333 0.7024 0.7102 0.7102 0.7023 0.7941 -5.17%
  QoQ % 0.00% 4.40% -1.10% 0.00% 1.12% -11.56% -
  Horiz. % 92.34% 92.34% 88.45% 89.43% 89.43% 88.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2800 0.2800 0.2800 0.3200 0.3300 0.3100 0.2500 -
P/RPS 0.93 0.95 0.61 0.82 1.13 0.56 0.43 67.16%
  QoQ % -2.11% 55.74% -25.61% -27.43% 101.79% 30.23% -
  Horiz. % 216.28% 220.93% 141.86% 190.70% 262.79% 130.23% 100.00%
P/EPS -19.10 8.18 -50.37 68.71 162.58 8.72 -16.89 8.54%
  QoQ % -333.50% 116.24% -173.31% -57.74% 1,764.45% 151.63% -
  Horiz. % 113.08% -48.43% 298.22% -406.81% -962.58% -51.63% 100.00%
EY -5.24 12.22 -1.99 1.46 0.62 11.47 -5.92 -7.81%
  QoQ % -142.88% 714.07% -236.30% 135.48% -94.59% 293.75% -
  Horiz. % 88.51% -206.42% 33.61% -24.66% -10.47% -193.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.29 0.31 0.35 0.36 0.34 0.24 13.43%
  QoQ % 0.00% -6.45% -11.43% -2.78% 5.88% 41.67% -
  Horiz. % 120.83% 120.83% 129.17% 145.83% 150.00% 141.67% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 30/11/12 30/08/12 31/05/12 01/03/12 30/11/11 -
Price 0.3450 0.2600 0.2700 0.2900 0.3000 0.3600 0.2900 -
P/RPS 1.15 0.88 0.59 0.74 1.03 0.65 0.50 74.15%
  QoQ % 30.68% 49.15% -20.27% -28.16% 58.46% 30.00% -
  Horiz. % 230.00% 176.00% 118.00% 148.00% 206.00% 130.00% 100.00%
P/EPS -23.54 7.60 -48.58 62.27 147.80 10.13 -19.59 13.01%
  QoQ % -409.74% 115.64% -178.02% -57.87% 1,359.03% 151.71% -
  Horiz. % 120.16% -38.80% 247.98% -317.87% -754.47% -51.71% 100.00%
EY -4.25 13.16 -2.06 1.61 0.68 9.88 -5.10 -11.44%
  QoQ % -132.29% 738.83% -227.95% 136.76% -93.12% 293.73% -
  Horiz. % 83.33% -258.04% 40.39% -31.57% -13.33% -193.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.27 0.30 0.32 0.33 0.40 0.28 18.22%
  QoQ % 33.33% -10.00% -6.25% -3.03% -17.50% 42.86% -
  Horiz. % 128.57% 96.43% 107.14% 114.29% 117.86% 142.86% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS