Highlights

[EDEN] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     34.09%    YoY -     -203.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 18,276 91,631 67,697 45,010 23,321 91,701 107,265 -69.30%
  QoQ % -80.05% 35.35% 50.40% 93.00% -74.57% -14.51% -
  Horiz. % 17.04% 85.42% 63.11% 41.96% 21.74% 85.49% 100.00%
PBT 497 4,054 292 1,159 189 12,951 -733 -
  QoQ % -87.74% 1,288.36% -74.81% 513.23% -98.54% 1,866.85% -
  Horiz. % -67.80% -553.07% -39.84% -158.12% -25.78% -1,766.85% 100.00%
Tax -430 -10,705 -7,001 -1,907 -1,408 -2,234 -468 -5.49%
  QoQ % 95.98% -52.91% -267.12% -35.44% 36.97% -377.35% -
  Horiz. % 91.88% 2,287.39% 1,495.94% 407.48% 300.85% 477.35% 100.00%
NP 67 -6,651 -6,709 -748 -1,219 10,717 -1,201 -
  QoQ % 101.01% 0.86% -796.93% 38.64% -111.37% 992.34% -
  Horiz. % -5.58% 553.79% 558.62% 62.28% 101.50% -892.34% 100.00%
NP to SH 177 -6,810 -6,686 -752 -1,141 10,655 -1,298 -
  QoQ % 102.60% -1.85% -789.10% 34.09% -110.71% 920.88% -
  Horiz. % -13.64% 524.65% 515.10% 57.94% 87.90% -820.88% 100.00%
Tax Rate 86.52 % 264.06 % 2,397.60 % 164.54 % 744.97 % 17.25 % - % -
  QoQ % -67.23% -88.99% 1,357.15% -77.91% 4,218.67% 0.00% -
  Horiz. % 501.57% 1,530.78% 13,899.13% 953.86% 4,318.67% 100.00% -
Total Cost 18,209 98,282 74,406 45,758 24,540 80,984 108,466 -69.60%
  QoQ % -81.47% 32.09% 62.61% 86.46% -69.70% -25.34% -
  Horiz. % 16.79% 90.61% 68.60% 42.19% 22.62% 74.66% 100.00%
Net Worth 289,566 289,566 289,566 295,793 295,793 295,793 283,339 1.46%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.40% -
  Horiz. % 102.20% 102.20% 102.20% 104.40% 104.40% 104.40% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 289,566 289,566 289,566 295,793 295,793 295,793 283,339 1.46%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.40% -
  Horiz. % 102.20% 102.20% 102.20% 104.40% 104.40% 104.40% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.37 % -7.26 % -9.91 % -1.66 % -5.23 % 11.69 % -1.12 % -
  QoQ % 105.10% 26.74% -496.99% 68.26% -144.74% 1,143.75% -
  Horiz. % -33.04% 648.21% 884.82% 148.21% 466.96% -1,043.75% 100.00%
ROE 0.06 % -2.35 % -2.31 % -0.25 % -0.39 % 3.60 % -0.46 % -
  QoQ % 102.55% -1.73% -824.00% 35.90% -110.83% 882.61% -
  Horiz. % -13.04% 510.87% 502.17% 54.35% 84.78% -782.61% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.87 29.43 21.74 14.46 7.49 29.45 34.45 -69.30%
  QoQ % -80.05% 35.37% 50.35% 93.06% -74.57% -14.51% -
  Horiz. % 17.04% 85.43% 63.11% 41.97% 21.74% 85.49% 100.00%
EPS 0.06 -2.19 -2.15 -0.24 -0.37 3.42 -0.42 -
  QoQ % 102.74% -1.86% -795.83% 35.14% -110.82% 914.29% -
  Horiz. % -14.29% 521.43% 511.90% 57.14% 88.10% -814.29% 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 0.9300 0.9300 0.9500 0.9500 0.9500 0.9100 1.46%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.40% -
  Horiz. % 102.20% 102.20% 102.20% 104.40% 104.40% 104.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.53 22.72 16.78 11.16 5.78 22.73 26.59 -69.30%
  QoQ % -80.06% 35.40% 50.36% 93.08% -74.57% -14.52% -
  Horiz. % 17.04% 85.45% 63.11% 41.97% 21.74% 85.48% 100.00%
EPS 0.04 -1.69 -1.66 -0.19 -0.28 2.64 -0.32 -
  QoQ % 102.37% -1.81% -773.68% 32.14% -110.61% 925.00% -
  Horiz. % -12.50% 528.13% 518.75% 59.38% 87.50% -825.00% 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 0.7179 0.7179 0.7333 0.7333 0.7333 0.7024 1.47%
  QoQ % 0.00% 0.00% -2.10% 0.00% 0.00% 4.40% -
  Horiz. % 102.21% 102.21% 102.21% 104.40% 104.40% 104.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3150 0.3200 0.3350 0.3150 0.2800 0.2800 0.2800 -
P/RPS 5.37 1.09 1.54 2.18 3.74 0.95 0.81 253.31%
  QoQ % 392.66% -29.22% -29.36% -41.71% 293.68% 17.28% -
  Horiz. % 662.96% 134.57% 190.12% 269.14% 461.73% 117.28% 100.00%
P/EPS 554.12 -14.63 -15.60 -130.42 -76.41 8.18 -67.17 -
  QoQ % 3,887.56% 6.22% 88.04% -70.68% -1,034.11% 112.18% -
  Horiz. % -824.95% 21.78% 23.22% 194.16% 113.76% -12.18% 100.00%
EY 0.18 -6.83 -6.41 -0.77 -1.31 12.22 -1.49 -
  QoQ % 102.64% -6.55% -732.47% 41.22% -110.72% 920.13% -
  Horiz. % -12.08% 458.39% 430.20% 51.68% 87.92% -820.13% 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 0.34 0.36 0.33 0.29 0.29 0.31 6.36%
  QoQ % 0.00% -5.56% 9.09% 13.79% 0.00% -6.45% -
  Horiz. % 109.68% 109.68% 116.13% 106.45% 93.55% 93.55% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.3350 0.3250 0.3400 0.2850 0.3450 0.2600 0.2700 -
P/RPS 5.71 1.10 1.56 1.97 4.61 0.88 0.78 277.47%
  QoQ % 419.09% -29.49% -20.81% -57.27% 423.86% 12.82% -
  Horiz. % 732.05% 141.03% 200.00% 252.56% 591.03% 112.82% 100.00%
P/EPS 589.30 -14.86 -15.83 -118.00 -94.15 7.60 -64.77 -
  QoQ % 4,065.68% 6.13% 86.58% -25.33% -1,338.82% 111.73% -
  Horiz. % -909.83% 22.94% 24.44% 182.18% 145.36% -11.73% 100.00%
EY 0.17 -6.73 -6.32 -0.85 -1.06 13.16 -1.54 -
  QoQ % 102.53% -6.49% -643.53% 19.81% -108.05% 954.55% -
  Horiz. % -11.04% 437.01% 410.39% 55.19% 68.83% -854.55% 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 0.35 0.37 0.30 0.36 0.27 0.30 12.94%
  QoQ % 2.86% -5.41% 23.33% -16.67% 33.33% -10.00% -
  Horiz. % 120.00% 116.67% 123.33% 100.00% 120.00% 90.00% 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