Highlights

[EDEN] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     358.86%    YoY -     135.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 23,321 91,701 107,265 60,926 22,635 173,282 134,930 -68.94%
  QoQ % -74.57% -14.51% 76.06% 169.17% -86.94% 28.42% -
  Horiz. % 17.28% 67.96% 79.50% 45.15% 16.78% 128.42% 100.00%
PBT 189 12,951 -733 1,166 425 19,359 -1,941 -
  QoQ % -98.54% 1,866.85% -162.86% 174.35% -97.80% 1,097.37% -
  Horiz. % -9.74% -667.23% 37.76% -60.07% -21.90% -997.37% 100.00%
Tax -1,408 -2,234 -468 -311 -187 -8,656 -1,500 -4.13%
  QoQ % 36.97% -377.35% -50.48% -66.31% 97.84% -477.07% -
  Horiz. % 93.87% 148.93% 31.20% 20.73% 12.47% 577.07% 100.00%
NP -1,219 10,717 -1,201 855 238 10,703 -3,441 -49.90%
  QoQ % -111.37% 992.34% -240.47% 259.24% -97.78% 411.04% -
  Horiz. % 35.43% -311.45% 34.90% -24.85% -6.92% -311.04% 100.00%
NP to SH -1,141 10,655 -1,298 725 158 11,067 -3,452 -52.16%
  QoQ % -110.71% 920.88% -279.03% 358.86% -98.57% 420.60% -
  Horiz. % 33.05% -308.66% 37.60% -21.00% -4.58% -320.60% 100.00%
Tax Rate 744.97 % 17.25 % - % 26.67 % 44.00 % 44.71 % - % -
  QoQ % 4,218.67% 0.00% 0.00% -39.39% -1.59% 0.00% -
  Horiz. % 1,666.23% 38.58% 0.00% 59.65% 98.41% 100.00% -
Total Cost 24,540 80,984 108,466 60,071 22,397 162,579 138,371 -68.40%
  QoQ % -69.70% -25.34% 80.56% 168.21% -86.22% 17.49% -
  Horiz. % 17.73% 58.53% 78.39% 43.41% 16.19% 117.50% 100.00%
Net Worth 295,793 295,793 283,339 286,453 286,453 283,285 320,320 -5.17%
  QoQ % 0.00% 4.40% -1.09% 0.00% 1.12% -11.56% -
  Horiz. % 92.34% 92.34% 88.45% 89.43% 89.43% 88.44% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 295,793 295,793 283,339 286,453 286,453 283,285 320,320 -5.17%
  QoQ % 0.00% 4.40% -1.09% 0.00% 1.12% -11.56% -
  Horiz. % 92.34% 92.34% 88.45% 89.43% 89.43% 88.44% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,303 310,990 0.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.02% 0.10% -
  Horiz. % 100.12% 100.12% 100.12% 100.12% 100.12% 100.10% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.23 % 11.69 % -1.12 % 1.40 % 1.05 % 6.18 % -2.55 % 61.36%
  QoQ % -144.74% 1,143.75% -180.00% 33.33% -83.01% 342.35% -
  Horiz. % 205.10% -458.43% 43.92% -54.90% -41.18% -242.35% 100.00%
ROE -0.39 % 3.60 % -0.46 % 0.25 % 0.06 % 3.91 % -1.08 % -49.26%
  QoQ % -110.83% 882.61% -284.00% 316.67% -98.47% 462.04% -
  Horiz. % 36.11% -333.33% 42.59% -23.15% -5.56% -362.04% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.49 29.45 34.45 19.57 7.27 55.66 43.39 -68.96%
  QoQ % -74.57% -14.51% 76.03% 169.19% -86.94% 28.28% -
  Horiz. % 17.26% 67.87% 79.40% 45.10% 16.76% 128.28% 100.00%
EPS -0.37 3.42 -0.42 0.23 0.05 3.55 -1.11 -51.89%
  QoQ % -110.82% 914.29% -282.61% 360.00% -98.59% 419.82% -
  Horiz. % 33.33% -308.11% 37.84% -20.72% -4.50% -319.82% 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 0.9500 0.9500 0.9100 0.9200 0.9200 0.9100 1.0300 -5.24%
  QoQ % 0.00% 4.40% -1.09% 0.00% 1.10% -11.65% -
  Horiz. % 92.23% 92.23% 88.35% 89.32% 89.32% 88.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.78 22.73 26.59 15.10 5.61 42.96 33.45 -68.94%
  QoQ % -74.57% -14.52% 76.09% 169.16% -86.94% 28.43% -
  Horiz. % 17.28% 67.95% 79.49% 45.14% 16.77% 128.43% 100.00%
EPS -0.28 2.64 -0.32 0.18 0.04 2.74 -0.86 -52.64%
  QoQ % -110.61% 925.00% -277.78% 350.00% -98.54% 418.60% -
  Horiz. % 32.56% -306.98% 37.21% -20.93% -4.65% -318.60% 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 0.7333 0.7333 0.7024 0.7102 0.7102 0.7023 0.7941 -5.17%
  QoQ % 0.00% 4.40% -1.10% 0.00% 1.12% -11.56% -
  Horiz. % 92.34% 92.34% 88.45% 89.43% 89.43% 88.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2800 0.2800 0.2800 0.3200 0.3300 0.3100 0.2500 -
P/RPS 3.74 0.95 0.81 1.64 4.54 0.56 0.58 246.05%
  QoQ % 293.68% 17.28% -50.61% -63.88% 710.71% -3.45% -
  Horiz. % 644.83% 163.79% 139.66% 282.76% 782.76% 96.55% 100.00%
P/EPS -76.41 8.18 -67.17 137.43 650.31 8.72 -22.52 125.63%
  QoQ % -1,034.11% 112.18% -148.88% -78.87% 7,357.68% 138.72% -
  Horiz. % 339.30% -36.32% 298.27% -610.26% -2,887.70% -38.72% 100.00%
EY -1.31 12.22 -1.49 0.73 0.15 11.47 -4.44 -55.65%
  QoQ % -110.72% 920.13% -304.11% 386.67% -98.69% 358.33% -
  Horiz. % 29.50% -275.23% 33.56% -16.44% -3.38% -258.33% 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 0.29 0.29 0.31 0.35 0.36 0.34 0.24 13.43%
  QoQ % 0.00% -6.45% -11.43% -2.78% 5.88% 41.67% -
  Horiz. % 120.83% 120.83% 129.17% 145.83% 150.00% 141.67% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 30/11/12 30/08/12 31/05/12 01/03/12 30/11/11 -
Price 0.3450 0.2600 0.2700 0.2900 0.3000 0.3600 0.2900 -
P/RPS 4.61 0.88 0.78 1.48 4.13 0.65 0.67 261.33%
  QoQ % 423.86% 12.82% -47.30% -64.16% 535.38% -2.99% -
  Horiz. % 688.06% 131.34% 116.42% 220.90% 616.42% 97.01% 100.00%
P/EPS -94.15 7.60 -64.77 124.54 591.19 10.13 -26.13 134.85%
  QoQ % -1,338.82% 111.73% -152.01% -78.93% 5,736.03% 138.77% -
  Horiz. % 360.31% -29.09% 247.88% -476.62% -2,262.50% -38.77% 100.00%
EY -1.06 13.16 -1.54 0.80 0.17 9.88 -3.83 -57.50%
  QoQ % -108.05% 954.55% -292.50% 370.59% -98.28% 357.96% -
  Horiz. % 27.68% -343.60% 40.21% -20.89% -4.44% -257.96% 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 0.27 0.30 0.32 0.33 0.40 0.28 18.22%
  QoQ % 33.33% -10.00% -6.25% -3.03% -17.50% 42.86% -
  Horiz. % 128.57% 96.43% 107.14% 114.29% 117.86% 142.86% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
8. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
Partners & Brokers