Highlights

[EDEN] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     67.05%    YoY -     -203.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 73,104 91,631 90,262 90,020 93,284 91,701 143,020 -36.10%
  QoQ % -20.22% 1.52% 0.27% -3.50% 1.73% -35.88% -
  Horiz. % 51.11% 64.07% 63.11% 62.94% 65.22% 64.12% 100.00%
PBT 1,988 4,054 389 2,318 756 12,951 -977 -
  QoQ % -50.96% 941.27% -83.20% 206.61% -94.16% 1,425.14% -
  Horiz. % -203.41% -414.80% -39.84% -237.18% -77.35% -1,325.14% 100.00%
Tax -1,720 -10,705 -9,334 -3,814 -5,632 -2,234 -624 96.71%
  QoQ % 83.93% -14.68% -144.75% 32.28% -152.10% -258.01% -
  Horiz. % 275.64% 1,715.54% 1,495.94% 611.22% 902.56% 358.01% 100.00%
NP 268 -6,651 -8,945 -1,496 -4,876 10,717 -1,601 -
  QoQ % 104.03% 25.65% -497.95% 69.32% -145.50% 769.25% -
  Horiz. % -16.74% 415.34% 558.62% 93.42% 304.50% -669.25% 100.00%
NP to SH 708 -6,810 -8,914 -1,504 -4,564 10,655 -1,730 -
  QoQ % 110.40% 23.61% -492.73% 67.05% -142.83% 715.66% -
  Horiz. % -40.91% 393.49% 515.10% 86.90% 263.71% -615.66% 100.00%
Tax Rate 86.52 % 264.06 % 2,397.60 % 164.54 % 744.97 % 17.25 % - % -
  QoQ % -67.23% -88.99% 1,357.15% -77.91% 4,218.67% 0.00% -
  Horiz. % 501.57% 1,530.78% 13,899.13% 953.86% 4,318.67% 100.00% -
Total Cost 72,836 98,282 99,207 91,516 98,160 80,984 144,621 -36.73%
  QoQ % -25.89% -0.93% 8.41% -6.77% 21.21% -44.00% -
  Horiz. % 50.36% 67.96% 68.60% 63.28% 67.87% 56.00% 100.00%
Net Worth 289,566 289,566 289,566 295,793 295,793 295,793 283,339 1.46%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.40% -
  Horiz. % 102.20% 102.20% 102.20% 104.40% 104.40% 104.40% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 289,566 289,566 289,566 295,793 295,793 295,793 283,339 1.46%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.40% -
  Horiz. % 102.20% 102.20% 102.20% 104.40% 104.40% 104.40% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,362 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.37 % -7.26 % -9.91 % -1.66 % -5.23 % 11.69 % -1.12 % -
  QoQ % 105.10% 26.74% -496.99% 68.26% -144.74% 1,143.75% -
  Horiz. % -33.04% 648.21% 884.82% 148.21% 466.96% -1,043.75% 100.00%
ROE 0.24 % -2.35 % -3.08 % -0.51 % -1.54 % 3.60 % -0.61 % -
  QoQ % 110.21% 23.70% -503.92% 66.88% -142.78% 690.16% -
  Horiz. % -39.34% 385.25% 504.92% 83.61% 252.46% -590.16% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.48 29.43 28.99 28.91 29.96 29.45 45.93 -36.09%
  QoQ % -20.22% 1.52% 0.28% -3.50% 1.73% -35.88% -
  Horiz. % 51.12% 64.08% 63.12% 62.94% 65.23% 64.12% 100.00%
EPS 0.24 -2.19 -2.87 -0.48 -1.48 3.42 -0.56 -
  QoQ % 110.96% 23.69% -497.92% 67.57% -143.27% 710.71% -
  Horiz. % -42.86% 391.07% 512.50% 85.71% 264.29% -610.71% 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 0.9300 0.9300 0.9300 0.9500 0.9500 0.9500 0.9100 1.46%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.40% -
  Horiz. % 102.20% 102.20% 102.20% 104.40% 104.40% 104.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.12 22.72 22.38 22.32 23.13 22.73 35.46 -36.11%
  QoQ % -20.25% 1.52% 0.27% -3.50% 1.76% -35.90% -
  Horiz. % 51.10% 64.07% 63.11% 62.94% 65.23% 64.10% 100.00%
EPS 0.18 -1.69 -2.21 -0.37 -1.13 2.64 -0.43 -
  QoQ % 110.65% 23.53% -497.30% 67.26% -142.80% 713.95% -
  Horiz. % -41.86% 393.02% 513.95% 86.05% 262.79% -613.95% 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 0.7179 0.7179 0.7179 0.7333 0.7333 0.7333 0.7024 1.47%
  QoQ % 0.00% 0.00% -2.10% 0.00% 0.00% 4.40% -
  Horiz. % 102.21% 102.21% 102.21% 104.40% 104.40% 104.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3150 0.3200 0.3350 0.3150 0.2800 0.2800 0.2800 -
P/RPS 1.34 1.09 1.16 1.09 0.93 0.95 0.61 69.07%
  QoQ % 22.94% -6.03% 6.42% 17.20% -2.11% 55.74% -
  Horiz. % 219.67% 178.69% 190.16% 178.69% 152.46% 155.74% 100.00%
P/EPS 138.53 -14.63 -11.70 -65.21 -19.10 8.18 -50.37 -
  QoQ % 1,046.89% -25.04% 82.06% -241.41% -333.50% 116.24% -
  Horiz. % -275.02% 29.05% 23.23% 129.46% 37.92% -16.24% 100.00%
EY 0.72 -6.83 -8.55 -1.53 -5.24 12.22 -1.99 -
  QoQ % 110.54% 20.12% -458.82% 70.80% -142.88% 714.07% -
  Horiz. % -36.18% 343.22% 429.65% 76.88% 263.32% -614.07% 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 0.34 0.34 0.36 0.33 0.29 0.29 0.31 6.36%
  QoQ % 0.00% -5.56% 9.09% 13.79% 0.00% -6.45% -
  Horiz. % 109.68% 109.68% 116.13% 106.45% 93.55% 93.55% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.3350 0.3250 0.3400 0.2850 0.3450 0.2600 0.2700 -
P/RPS 1.43 1.10 1.17 0.99 1.15 0.88 0.59 80.53%
  QoQ % 30.00% -5.98% 18.18% -13.91% 30.68% 49.15% -
  Horiz. % 242.37% 186.44% 198.31% 167.80% 194.92% 149.15% 100.00%
P/EPS 147.33 -14.86 -11.88 -59.00 -23.54 7.60 -48.58 -
  QoQ % 1,091.45% -25.08% 79.86% -150.64% -409.74% 115.64% -
  Horiz. % -303.27% 30.59% 24.45% 121.45% 48.46% -15.64% 100.00%
EY 0.68 -6.73 -8.42 -1.69 -4.25 13.16 -2.06 -
  QoQ % 110.10% 20.07% -398.22% 60.24% -132.29% 738.83% -
  Horiz. % -33.01% 326.70% 408.74% 82.04% 206.31% -638.83% 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 0.35 0.37 0.30 0.36 0.27 0.30 12.94%
  QoQ % 2.86% -5.41% 23.33% -16.67% 33.33% -10.00% -
  Horiz. % 120.00% 116.67% 123.33% 100.00% 120.00% 90.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers