Highlights

[EDEN] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     23.61%    YoY -     -163.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 72,480 74,230 73,104 91,631 90,262 90,020 93,284 -15.47%
  QoQ % -2.36% 1.54% -20.22% 1.52% 0.27% -3.50% -
  Horiz. % 77.70% 79.57% 78.37% 98.23% 96.76% 96.50% 100.00%
PBT -9,700 -6,262 1,988 4,054 389 2,318 756 -
  QoQ % -54.90% -414.99% -50.96% 941.27% -83.20% 206.61% -
  Horiz. % -1,283.07% -828.31% 262.96% 536.24% 51.50% 306.61% 100.00%
Tax -1,044 -1,364 -1,720 -10,705 -9,334 -3,814 -5,632 -67.46%
  QoQ % 23.46% 20.70% 83.93% -14.68% -144.75% 32.28% -
  Horiz. % 18.54% 24.22% 30.54% 190.07% 165.74% 67.72% 100.00%
NP -10,744 -7,626 268 -6,651 -8,945 -1,496 -4,876 69.25%
  QoQ % -40.89% -2,945.52% 104.03% 25.65% -497.95% 69.32% -
  Horiz. % 220.34% 156.40% -5.50% 136.40% 183.46% 30.68% 100.00%
NP to SH -10,817 -7,612 708 -6,810 -8,914 -1,504 -4,564 77.67%
  QoQ % -42.11% -1,175.14% 110.40% 23.61% -492.73% 67.05% -
  Horiz. % 237.01% 166.78% -15.51% 149.21% 195.33% 32.95% 100.00%
Tax Rate - % - % 86.52 % 264.06 % 2,397.60 % 164.54 % 744.97 % -
  QoQ % 0.00% 0.00% -67.23% -88.99% 1,357.15% -77.91% -
  Horiz. % 0.00% 0.00% 11.61% 35.45% 321.84% 22.09% 100.00%
Total Cost 83,224 81,856 72,836 98,282 99,207 91,516 98,160 -10.41%
  QoQ % 1.67% 12.38% -25.89% -0.93% 8.41% -6.77% -
  Horiz. % 84.78% 83.39% 74.20% 100.12% 101.07% 93.23% 100.00%
Net Worth 280,225 283,339 289,566 289,566 289,566 295,793 295,793 -3.54%
  QoQ % -1.10% -2.15% 0.00% 0.00% -2.11% 0.00% -
  Horiz. % 94.74% 95.79% 97.89% 97.89% 97.89% 100.00% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 280,225 283,339 289,566 289,566 289,566 295,793 295,793 -3.54%
  QoQ % -1.10% -2.15% 0.00% 0.00% -2.11% 0.00% -
  Horiz. % 94.74% 95.79% 97.89% 97.89% 97.89% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -14.82 % -10.27 % 0.37 % -7.26 % -9.91 % -1.66 % -5.23 % 100.12%
  QoQ % -44.30% -2,875.68% 105.10% 26.74% -496.99% 68.26% -
  Horiz. % 283.37% 196.37% -7.07% 138.81% 189.48% 31.74% 100.00%
ROE -3.86 % -2.69 % 0.24 % -2.35 % -3.08 % -0.51 % -1.54 % 84.42%
  QoQ % -43.49% -1,220.83% 110.21% 23.70% -503.92% 66.88% -
  Horiz. % 250.65% 174.68% -15.58% 152.60% 200.00% 33.12% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.28 23.84 23.48 29.43 28.99 28.91 29.96 -15.47%
  QoQ % -2.35% 1.53% -20.22% 1.52% 0.28% -3.50% -
  Horiz. % 77.70% 79.57% 78.37% 98.23% 96.76% 96.50% 100.00%
EPS -3.48 -2.44 0.24 -2.19 -2.87 -0.48 -1.48 76.73%
  QoQ % -42.62% -1,116.67% 110.96% 23.69% -497.92% 67.57% -
  Horiz. % 235.14% 164.86% -16.22% 147.97% 193.92% 32.43% 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 0.9000 0.9100 0.9300 0.9300 0.9300 0.9500 0.9500 -3.54%
  QoQ % -1.10% -2.15% 0.00% 0.00% -2.11% 0.00% -
  Horiz. % 94.74% 95.79% 97.89% 97.89% 97.89% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.97 18.40 18.12 22.72 22.38 22.32 23.13 -15.48%
  QoQ % -2.34% 1.55% -20.25% 1.52% 0.27% -3.50% -
  Horiz. % 77.69% 79.55% 78.34% 98.23% 96.76% 96.50% 100.00%
EPS -2.68 -1.89 0.18 -1.69 -2.21 -0.37 -1.13 77.75%
  QoQ % -41.80% -1,150.00% 110.65% 23.53% -497.30% 67.26% -
  Horiz. % 237.17% 167.26% -15.93% 149.56% 195.58% 32.74% 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 0.6947 0.7024 0.7179 0.7179 0.7179 0.7333 0.7333 -3.54%
  QoQ % -1.10% -2.16% 0.00% 0.00% -2.10% 0.00% -
  Horiz. % 94.74% 95.79% 97.90% 97.90% 97.90% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.3100 0.3150 0.3150 0.3200 0.3350 0.3150 0.2800 -
P/RPS 1.33 1.32 1.34 1.09 1.16 1.09 0.93 26.91%
  QoQ % 0.76% -1.49% 22.94% -6.03% 6.42% 17.20% -
  Horiz. % 143.01% 141.94% 144.09% 117.20% 124.73% 117.20% 100.00%
P/EPS -8.92 -12.88 138.53 -14.63 -11.70 -65.21 -19.10 -39.78%
  QoQ % 30.75% -109.30% 1,046.89% -25.04% 82.06% -241.41% -
  Horiz. % 46.70% 67.43% -725.29% 76.60% 61.26% 341.41% 100.00%
EY -11.21 -7.76 0.72 -6.83 -8.55 -1.53 -5.24 65.95%
  QoQ % -44.46% -1,177.78% 110.54% 20.12% -458.82% 70.80% -
  Horiz. % 213.93% 148.09% -13.74% 130.34% 163.17% 29.20% 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 0.35 0.34 0.34 0.36 0.33 0.29 11.18%
  QoQ % -2.86% 2.94% 0.00% -5.56% 9.09% 13.79% -
  Horiz. % 117.24% 120.69% 117.24% 117.24% 124.14% 113.79% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 30/05/13 -
Price 0.2850 0.3200 0.3350 0.3250 0.3400 0.2850 0.3450 -
P/RPS 1.22 1.34 1.43 1.10 1.17 0.99 1.15 4.01%
  QoQ % -8.96% -6.29% 30.00% -5.98% 18.18% -13.91% -
  Horiz. % 106.09% 116.52% 124.35% 95.65% 101.74% 86.09% 100.00%
P/EPS -8.20 -13.09 147.33 -14.86 -11.88 -59.00 -23.54 -50.46%
  QoQ % 37.36% -108.88% 1,091.45% -25.08% 79.86% -150.64% -
  Horiz. % 34.83% 55.61% -625.87% 63.13% 50.47% 250.64% 100.00%
EY -12.19 -7.64 0.68 -6.73 -8.42 -1.69 -4.25 101.74%
  QoQ % -59.55% -1,223.53% 110.10% 20.07% -398.22% 60.24% -
  Horiz. % 286.82% 179.76% -16.00% 158.35% 198.12% 39.76% 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 0.32 0.35 0.36 0.35 0.37 0.30 0.36 -7.55%
  QoQ % -8.57% -2.78% 2.86% -5.41% 23.33% -16.67% -
  Horiz. % 88.89% 97.22% 100.00% 97.22% 102.78% 83.33% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers