Highlights

[EDEN] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     715.66%    YoY -     -3.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 90,262 90,020 93,284 91,701 143,020 121,852 90,540 -0.20%
  QoQ % 0.27% -3.50% 1.73% -35.88% 17.37% 34.58% -
  Horiz. % 99.69% 99.43% 103.03% 101.28% 157.96% 134.58% 100.00%
PBT 389 2,318 756 12,951 -977 2,332 1,700 -62.53%
  QoQ % -83.20% 206.61% -94.16% 1,425.14% -141.91% 37.18% -
  Horiz. % 22.90% 136.35% 44.47% 761.82% -57.49% 137.18% 100.00%
Tax -9,334 -3,814 -5,632 -2,234 -624 -622 -748 437.19%
  QoQ % -144.75% 32.28% -152.10% -258.01% -0.32% 16.84% -
  Horiz. % 1,247.95% 509.89% 752.94% 298.66% 83.42% 83.16% 100.00%
NP -8,945 -1,496 -4,876 10,717 -1,601 1,710 952 -
  QoQ % -497.95% 69.32% -145.50% 769.25% -193.65% 79.62% -
  Horiz. % -939.64% -157.14% -512.18% 1,125.74% -168.21% 179.62% 100.00%
NP to SH -8,914 -1,504 -4,564 10,655 -1,730 1,450 632 -
  QoQ % -492.73% 67.05% -142.83% 715.66% -219.36% 129.43% -
  Horiz. % -1,410.55% -237.97% -722.15% 1,685.92% -273.84% 229.43% 100.00%
Tax Rate 2,397.60 % 164.54 % 744.97 % 17.25 % - % 26.67 % 44.00 % 1,333.82%
  QoQ % 1,357.15% -77.91% 4,218.67% 0.00% 0.00% -39.39% -
  Horiz. % 5,449.09% 373.95% 1,693.11% 39.20% 0.00% 60.61% 100.00%
Total Cost 99,207 91,516 98,160 80,984 144,621 120,142 89,588 7.03%
  QoQ % 8.41% -6.77% 21.21% -44.00% 20.38% 34.11% -
  Horiz. % 110.74% 102.15% 109.57% 90.40% 161.43% 134.11% 100.00%
Net Worth 289,566 295,793 295,793 295,793 283,339 286,453 286,453 0.72%
  QoQ % -2.11% 0.00% 0.00% 4.40% -1.09% 0.00% -
  Horiz. % 101.09% 103.26% 103.26% 103.26% 98.91% 100.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 289,566 295,793 295,793 295,793 283,339 286,453 286,453 0.72%
  QoQ % -2.11% 0.00% 0.00% 4.40% -1.09% 0.00% -
  Horiz. % 101.09% 103.26% 103.26% 103.26% 98.91% 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -9.91 % -1.66 % -5.23 % 11.69 % -1.12 % 1.40 % 1.05 % -
  QoQ % -496.99% 68.26% -144.74% 1,143.75% -180.00% 33.33% -
  Horiz. % -943.81% -158.10% -498.10% 1,113.33% -106.67% 133.33% 100.00%
ROE -3.08 % -0.51 % -1.54 % 3.60 % -0.61 % 0.51 % 0.22 % -
  QoQ % -503.92% 66.88% -142.78% 690.16% -219.61% 131.82% -
  Horiz. % -1,400.00% -231.82% -700.00% 1,636.36% -277.27% 231.82% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.99 28.91 29.96 29.45 45.93 39.14 29.08 -0.21%
  QoQ % 0.28% -3.50% 1.73% -35.88% 17.35% 34.59% -
  Horiz. % 99.69% 99.42% 103.03% 101.27% 157.94% 134.59% 100.00%
EPS -2.87 -0.48 -1.48 3.42 -0.56 0.46 0.20 -
  QoQ % -497.92% 67.57% -143.27% 710.71% -221.74% 130.00% -
  Horiz. % -1,435.00% -240.00% -740.00% 1,710.00% -280.00% 230.00% 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 0.9500 0.9500 0.9500 0.9100 0.9200 0.9200 0.72%
  QoQ % -2.11% 0.00% 0.00% 4.40% -1.09% 0.00% -
  Horiz. % 101.09% 103.26% 103.26% 103.26% 98.91% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.38 22.32 23.13 22.73 35.46 30.21 22.45 -0.21%
  QoQ % 0.27% -3.50% 1.76% -35.90% 17.38% 34.57% -
  Horiz. % 99.69% 99.42% 103.03% 101.25% 157.95% 134.57% 100.00%
EPS -2.21 -0.37 -1.13 2.64 -0.43 0.36 0.16 -
  QoQ % -497.30% 67.26% -142.80% 713.95% -219.44% 125.00% -
  Horiz. % -1,381.25% -231.25% -706.25% 1,650.00% -268.75% 225.00% 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 0.7333 0.7333 0.7333 0.7024 0.7102 0.7102 0.72%
  QoQ % -2.10% 0.00% 0.00% 4.40% -1.10% 0.00% -
  Horiz. % 101.08% 103.25% 103.25% 103.25% 98.90% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3350 0.3150 0.2800 0.2800 0.2800 0.3200 0.3300 -
P/RPS 1.16 1.09 0.93 0.95 0.61 0.82 1.13 1.76%
  QoQ % 6.42% 17.20% -2.11% 55.74% -25.61% -27.43% -
  Horiz. % 102.65% 96.46% 82.30% 84.07% 53.98% 72.57% 100.00%
P/EPS -11.70 -65.21 -19.10 8.18 -50.37 68.71 162.58 -
  QoQ % 82.06% -241.41% -333.50% 116.24% -173.31% -57.74% -
  Horiz. % -7.20% -40.11% -11.75% 5.03% -30.98% 42.26% 100.00%
EY -8.55 -1.53 -5.24 12.22 -1.99 1.46 0.62 -
  QoQ % -458.82% 70.80% -142.88% 714.07% -236.30% 135.48% -
  Horiz. % -1,379.03% -246.77% -845.16% 1,970.97% -320.97% 235.48% 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 0.33 0.29 0.29 0.31 0.35 0.36 -
  QoQ % 9.09% 13.79% 0.00% -6.45% -11.43% -2.78% -
  Horiz. % 100.00% 91.67% 80.56% 80.56% 86.11% 97.22% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.3400 0.2850 0.3450 0.2600 0.2700 0.2900 0.3000 -
P/RPS 1.17 0.99 1.15 0.88 0.59 0.74 1.03 8.86%
  QoQ % 18.18% -13.91% 30.68% 49.15% -20.27% -28.16% -
  Horiz. % 113.59% 96.12% 111.65% 85.44% 57.28% 71.84% 100.00%
P/EPS -11.88 -59.00 -23.54 7.60 -48.58 62.27 147.80 -
  QoQ % 79.86% -150.64% -409.74% 115.64% -178.02% -57.87% -
  Horiz. % -8.04% -39.92% -15.93% 5.14% -32.87% 42.13% 100.00%
EY -8.42 -1.69 -4.25 13.16 -2.06 1.61 0.68 -
  QoQ % -398.22% 60.24% -132.29% 738.83% -227.95% 136.76% -
  Horiz. % -1,238.24% -248.53% -625.00% 1,935.29% -302.94% 236.76% 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 0.37 0.30 0.36 0.27 0.30 0.32 0.33 7.92%
  QoQ % 23.33% -16.67% 33.33% -10.00% -6.25% -3.03% -
  Horiz. % 112.12% 90.91% 109.09% 81.82% 90.91% 96.97% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers