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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!
PARTNERS & BROKERS