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.
 


 

174  230  500  1390 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.07+0.01 
 HSI-H8F 0.275-0.06 
 ARMADA 0.52-0.005 
 KNM 0.43-0.01 
 HSI-C7F 0.255+0.05 
 HSI-C7J 0.14+0.02 
 HHGROUP 0.05-0.01 
 BORNOIL 0.0450.00 
 HSI-C7K 0.42+0.045 
Partners & Brokers