Highlights

[EDEN] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     110.40%    YoY -     115.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 69,739 72,480 74,230 73,104 91,631 90,262 90,020 -15.61%
  QoQ % -3.78% -2.36% 1.54% -20.22% 1.52% 0.27% -
  Horiz. % 77.47% 80.52% 82.46% 81.21% 101.79% 100.27% 100.00%
PBT -13,345 -9,700 -6,262 1,988 4,054 389 2,318 -
  QoQ % -37.58% -54.90% -414.99% -50.96% 941.27% -83.20% -
  Horiz. % -575.71% -418.46% -270.15% 85.76% 174.89% 16.80% 100.00%
Tax 4,249 -1,044 -1,364 -1,720 -10,705 -9,334 -3,814 -
  QoQ % 506.99% 23.46% 20.70% 83.93% -14.68% -144.75% -
  Horiz. % -111.41% 27.37% 35.76% 45.10% 280.68% 244.75% 100.00%
NP -9,096 -10,744 -7,626 268 -6,651 -8,945 -1,496 232.04%
  QoQ % 15.34% -40.89% -2,945.52% 104.03% 25.65% -497.95% -
  Horiz. % 608.02% 718.18% 509.76% -17.91% 444.59% 597.95% 100.00%
NP to SH -9,191 -10,817 -7,612 708 -6,810 -8,914 -1,504 233.15%
  QoQ % 15.03% -42.11% -1,175.14% 110.40% 23.61% -492.73% -
  Horiz. % 611.10% 719.24% 506.12% -47.07% 452.79% 592.73% 100.00%
Tax Rate - % - % - % 86.52 % 264.06 % 2,397.60 % 164.54 % -
  QoQ % 0.00% 0.00% 0.00% -67.23% -88.99% 1,357.15% -
  Horiz. % 0.00% 0.00% 0.00% 52.58% 160.48% 1,457.15% 100.00%
Total Cost 78,835 83,224 81,856 72,836 98,282 99,207 91,516 -9.44%
  QoQ % -5.27% 1.67% 12.38% -25.89% -0.93% 8.41% -
  Horiz. % 86.14% 90.94% 89.44% 79.59% 107.39% 108.41% 100.00%
Net Worth 280,225 280,225 283,339 289,566 289,566 289,566 295,793 -3.53%
  QoQ % 0.00% -1.10% -2.15% 0.00% 0.00% -2.11% -
  Horiz. % 94.74% 94.74% 95.79% 97.89% 97.89% 97.89% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 280,225 280,225 283,339 289,566 289,566 289,566 295,793 -3.53%
  QoQ % 0.00% -1.10% -2.15% 0.00% 0.00% -2.11% -
  Horiz. % 94.74% 94.74% 95.79% 97.89% 97.89% 97.89% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -13.04 % -14.82 % -10.27 % 0.37 % -7.26 % -9.91 % -1.66 % 293.69%
  QoQ % 12.01% -44.30% -2,875.68% 105.10% 26.74% -496.99% -
  Horiz. % 785.54% 892.77% 618.67% -22.29% 437.35% 596.99% 100.00%
ROE -3.28 % -3.86 % -2.69 % 0.24 % -2.35 % -3.08 % -0.51 % 244.66%
  QoQ % 15.03% -43.49% -1,220.83% 110.21% 23.70% -503.92% -
  Horiz. % 643.14% 756.86% 527.45% -47.06% 460.78% 603.92% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.40 23.28 23.84 23.48 29.43 28.99 28.91 -15.60%
  QoQ % -3.78% -2.35% 1.53% -20.22% 1.52% 0.28% -
  Horiz. % 77.48% 80.53% 82.46% 81.22% 101.80% 100.28% 100.00%
EPS -2.95 -3.48 -2.44 0.24 -2.19 -2.87 -0.48 234.41%
  QoQ % 15.23% -42.62% -1,116.67% 110.96% 23.69% -497.92% -
  Horiz. % 614.58% 725.00% 508.33% -50.00% 456.25% 597.92% 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 0.9000 0.9100 0.9300 0.9300 0.9300 0.9500 -3.53%
  QoQ % 0.00% -1.10% -2.15% 0.00% 0.00% -2.11% -
  Horiz. % 94.74% 94.74% 95.79% 97.89% 97.89% 97.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.29 17.97 18.40 18.12 22.72 22.38 22.32 -15.61%
  QoQ % -3.78% -2.34% 1.55% -20.25% 1.52% 0.27% -
  Horiz. % 77.46% 80.51% 82.44% 81.18% 101.79% 100.27% 100.00%
EPS -2.28 -2.68 -1.89 0.18 -1.69 -2.21 -0.37 235.00%
  QoQ % 14.93% -41.80% -1,150.00% 110.65% 23.53% -497.30% -
  Horiz. % 616.22% 724.32% 510.81% -48.65% 456.76% 597.30% 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 0.6947 0.7024 0.7179 0.7179 0.7179 0.7333 -3.53%
  QoQ % 0.00% -1.10% -2.16% 0.00% 0.00% -2.10% -
  Horiz. % 94.74% 94.74% 95.79% 97.90% 97.90% 97.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2500 0.3100 0.3150 0.3150 0.3200 0.3350 0.3150 -
P/RPS 1.12 1.33 1.32 1.34 1.09 1.16 1.09 1.82%
  QoQ % -15.79% 0.76% -1.49% 22.94% -6.03% 6.42% -
  Horiz. % 102.75% 122.02% 121.10% 122.94% 100.00% 106.42% 100.00%
P/EPS -8.47 -8.92 -12.88 138.53 -14.63 -11.70 -65.21 -74.26%
  QoQ % 5.04% 30.75% -109.30% 1,046.89% -25.04% 82.06% -
  Horiz. % 12.99% 13.68% 19.75% -212.44% 22.44% 17.94% 100.00%
EY -11.81 -11.21 -7.76 0.72 -6.83 -8.55 -1.53 289.12%
  QoQ % -5.35% -44.46% -1,177.78% 110.54% 20.12% -458.82% -
  Horiz. % 771.90% 732.68% 507.19% -47.06% 446.41% 558.82% 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 0.28 0.34 0.35 0.34 0.34 0.36 0.33 -10.35%
  QoQ % -17.65% -2.86% 2.94% 0.00% -5.56% 9.09% -
  Horiz. % 84.85% 103.03% 106.06% 103.03% 103.03% 109.09% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 -
Price 0.2400 0.2850 0.3200 0.3350 0.3250 0.3400 0.2850 -
P/RPS 1.07 1.22 1.34 1.43 1.10 1.17 0.99 5.30%
  QoQ % -12.30% -8.96% -6.29% 30.00% -5.98% 18.18% -
  Horiz. % 108.08% 123.23% 135.35% 144.44% 111.11% 118.18% 100.00%
P/EPS -8.13 -8.20 -13.09 147.33 -14.86 -11.88 -59.00 -73.23%
  QoQ % 0.85% 37.36% -108.88% 1,091.45% -25.08% 79.86% -
  Horiz. % 13.78% 13.90% 22.19% -249.71% 25.19% 20.14% 100.00%
EY -12.30 -12.19 -7.64 0.68 -6.73 -8.42 -1.69 274.20%
  QoQ % -0.90% -59.55% -1,223.53% 110.10% 20.07% -398.22% -
  Horiz. % 727.81% 721.30% 452.07% -40.24% 398.22% 498.22% 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 0.27 0.32 0.35 0.36 0.35 0.37 0.30 -6.77%
  QoQ % -15.62% -8.57% -2.78% 2.86% -5.41% 23.33% -
  Horiz. % 90.00% 106.67% 116.67% 120.00% 116.67% 123.33% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers