Highlights

[EDEN] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -492.73%    YoY -     -415.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 74,230 73,104 91,631 90,262 90,020 93,284 91,701 -13.18%
  QoQ % 1.54% -20.22% 1.52% 0.27% -3.50% 1.73% -
  Horiz. % 80.95% 79.72% 99.92% 98.43% 98.17% 101.73% 100.00%
PBT -6,262 1,988 4,054 389 2,318 756 12,951 -
  QoQ % -414.99% -50.96% 941.27% -83.20% 206.61% -94.16% -
  Horiz. % -48.35% 15.35% 31.30% 3.01% 17.90% 5.84% 100.00%
Tax -1,364 -1,720 -10,705 -9,334 -3,814 -5,632 -2,234 -28.09%
  QoQ % 20.70% 83.93% -14.68% -144.75% 32.28% -152.10% -
  Horiz. % 61.06% 76.99% 479.19% 417.85% 170.73% 252.10% 100.00%
NP -7,626 268 -6,651 -8,945 -1,496 -4,876 10,717 -
  QoQ % -2,945.52% 104.03% 25.65% -497.95% 69.32% -145.50% -
  Horiz. % -71.16% 2.50% -62.06% -83.47% -13.96% -45.50% 100.00%
NP to SH -7,612 708 -6,810 -8,914 -1,504 -4,564 10,655 -
  QoQ % -1,175.14% 110.40% 23.61% -492.73% 67.05% -142.83% -
  Horiz. % -71.44% 6.64% -63.91% -83.67% -14.12% -42.83% 100.00%
Tax Rate - % 86.52 % 264.06 % 2,397.60 % 164.54 % 744.97 % 17.25 % -
  QoQ % 0.00% -67.23% -88.99% 1,357.15% -77.91% 4,218.67% -
  Horiz. % 0.00% 501.57% 1,530.78% 13,899.13% 953.86% 4,318.67% 100.00%
Total Cost 81,856 72,836 98,282 99,207 91,516 98,160 80,984 0.72%
  QoQ % 12.38% -25.89% -0.93% 8.41% -6.77% 21.21% -
  Horiz. % 101.08% 89.94% 121.36% 122.50% 113.01% 121.21% 100.00%
Net Worth 283,339 289,566 289,566 289,566 295,793 295,793 295,793 -2.83%
  QoQ % -2.15% 0.00% 0.00% -2.11% 0.00% 0.00% -
  Horiz. % 95.79% 97.89% 97.89% 97.89% 100.00% 100.00% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 283,339 289,566 289,566 289,566 295,793 295,793 295,793 -2.83%
  QoQ % -2.15% 0.00% 0.00% -2.11% 0.00% 0.00% -
  Horiz. % 95.79% 97.89% 97.89% 97.89% 100.00% 100.00% 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -10.27 % 0.37 % -7.26 % -9.91 % -1.66 % -5.23 % 11.69 % -
  QoQ % -2,875.68% 105.10% 26.74% -496.99% 68.26% -144.74% -
  Horiz. % -87.85% 3.17% -62.10% -84.77% -14.20% -44.74% 100.00%
ROE -2.69 % 0.24 % -2.35 % -3.08 % -0.51 % -1.54 % 3.60 % -
  QoQ % -1,220.83% 110.21% 23.70% -503.92% 66.88% -142.78% -
  Horiz. % -74.72% 6.67% -65.28% -85.56% -14.17% -42.78% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.84 23.48 29.43 28.99 28.91 29.96 29.45 -13.17%
  QoQ % 1.53% -20.22% 1.52% 0.28% -3.50% 1.73% -
  Horiz. % 80.95% 79.73% 99.93% 98.44% 98.17% 101.73% 100.00%
EPS -2.44 0.24 -2.19 -2.87 -0.48 -1.48 3.42 -
  QoQ % -1,116.67% 110.96% 23.69% -497.92% 67.57% -143.27% -
  Horiz. % -71.35% 7.02% -64.04% -83.92% -14.04% -43.27% 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 0.9100 0.9300 0.9300 0.9300 0.9500 0.9500 0.9500 -2.83%
  QoQ % -2.15% 0.00% 0.00% -2.11% 0.00% 0.00% -
  Horiz. % 95.79% 97.89% 97.89% 97.89% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.79 18.51 23.20 22.85 22.79 23.61 23.21 -13.17%
  QoQ % 1.51% -20.22% 1.53% 0.26% -3.47% 1.72% -
  Horiz. % 80.96% 79.75% 99.96% 98.45% 98.19% 101.72% 100.00%
EPS -1.93 0.18 -1.72 -2.26 -0.38 -1.16 2.70 -
  QoQ % -1,172.22% 110.47% 23.89% -494.74% 67.24% -142.96% -
  Horiz. % -71.48% 6.67% -63.70% -83.70% -14.07% -42.96% 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 0.7173 0.7330 0.7330 0.7330 0.7488 0.7488 0.7488 -2.83%
  QoQ % -2.14% 0.00% 0.00% -2.11% 0.00% 0.00% -
  Horiz. % 95.79% 97.89% 97.89% 97.89% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.3150 0.3150 0.3200 0.3350 0.3150 0.2800 0.2800 -
P/RPS 1.32 1.34 1.09 1.16 1.09 0.93 0.95 24.59%
  QoQ % -1.49% 22.94% -6.03% 6.42% 17.20% -2.11% -
  Horiz. % 138.95% 141.05% 114.74% 122.11% 114.74% 97.89% 100.00%
P/EPS -12.88 138.53 -14.63 -11.70 -65.21 -19.10 8.18 -
  QoQ % -109.30% 1,046.89% -25.04% 82.06% -241.41% -333.50% -
  Horiz. % -157.46% 1,693.52% -178.85% -143.03% -797.19% -233.50% 100.00%
EY -7.76 0.72 -6.83 -8.55 -1.53 -5.24 12.22 -
  QoQ % -1,177.78% 110.54% 20.12% -458.82% 70.80% -142.88% -
  Horiz. % -63.50% 5.89% -55.89% -69.97% -12.52% -42.88% 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 0.35 0.34 0.34 0.36 0.33 0.29 0.29 13.40%
  QoQ % 2.94% 0.00% -5.56% 9.09% 13.79% 0.00% -
  Horiz. % 120.69% 117.24% 117.24% 124.14% 113.79% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 -
Price 0.3200 0.3350 0.3250 0.3400 0.2850 0.3450 0.2600 -
P/RPS 1.34 1.43 1.10 1.17 0.99 1.15 0.88 32.46%
  QoQ % -6.29% 30.00% -5.98% 18.18% -13.91% 30.68% -
  Horiz. % 152.27% 162.50% 125.00% 132.95% 112.50% 130.68% 100.00%
P/EPS -13.09 147.33 -14.86 -11.88 -59.00 -23.54 7.60 -
  QoQ % -108.88% 1,091.45% -25.08% 79.86% -150.64% -409.74% -
  Horiz. % -172.24% 1,938.55% -195.53% -156.32% -776.32% -309.74% 100.00%
EY -7.64 0.68 -6.73 -8.42 -1.69 -4.25 13.16 -
  QoQ % -1,223.53% 110.10% 20.07% -398.22% 60.24% -132.29% -
  Horiz. % -58.05% 5.17% -51.14% -63.98% -12.84% -32.29% 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 0.35 0.36 0.35 0.37 0.30 0.36 0.27 18.94%
  QoQ % -2.78% 2.86% -5.41% 23.33% -16.67% 33.33% -
  Horiz. % 129.63% 133.33% 129.63% 137.04% 111.11% 133.33% 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.
 


 

246  279  548  1139 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-H6Q 0.295+0.03 
 HSI-C5J 0.25+0.005 
 ARMADA 0.215+0.005 
 LAMBO 0.065+0.005 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 HSI-H8G 0.905-0.255 
 BJLAND 0.195+0.005 
 SAPNRG 0.310.00 
Partners & Brokers