Highlights

[EDEN] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -2,250.28%    YoY -     -406.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 12,626 69,739 54,360 37,115 18,276 91,631 67,697 -67.39%
  QoQ % -81.90% 28.29% 46.46% 103.08% -80.05% 35.35% -
  Horiz. % 18.65% 103.02% 80.30% 54.83% 27.00% 135.35% 100.00%
PBT -8,630 -13,345 -7,275 -3,131 497 4,054 292 -
  QoQ % 35.33% -83.44% -132.35% -729.98% -87.74% 1,288.36% -
  Horiz. % -2,955.48% -4,570.21% -2,491.44% -1,072.26% 170.21% 1,388.36% 100.00%
Tax -149 4,249 -783 -682 -430 -10,705 -7,001 -92.34%
  QoQ % -103.51% 642.66% -14.81% -58.60% 95.98% -52.91% -
  Horiz. % 2.13% -60.69% 11.18% 9.74% 6.14% 152.91% 100.00%
NP -8,779 -9,096 -8,058 -3,813 67 -6,651 -6,709 19.65%
  QoQ % 3.49% -12.88% -111.33% -5,791.04% 101.01% 0.86% -
  Horiz. % 130.85% 135.58% 120.11% 56.83% -1.00% 99.14% 100.00%
NP to SH -8,696 -9,191 -8,113 -3,806 177 -6,810 -6,686 19.17%
  QoQ % 5.39% -13.29% -113.16% -2,250.28% 102.60% -1.85% -
  Horiz. % 130.06% 137.47% 121.34% 56.92% -2.65% 101.85% 100.00%
Tax Rate - % - % - % - % 86.52 % 264.06 % 2,397.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -67.23% -88.99% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 3.61% 11.01% 100.00%
Total Cost 21,405 78,835 62,418 40,928 18,209 98,282 74,406 -56.45%
  QoQ % -72.85% 26.30% 52.51% 124.77% -81.47% 32.09% -
  Horiz. % 28.77% 105.95% 83.89% 55.01% 24.47% 132.09% 100.00%
Net Worth 270,884 280,225 280,225 283,339 289,566 289,566 289,566 -4.35%
  QoQ % -3.33% 0.00% -1.10% -2.15% 0.00% 0.00% -
  Horiz. % 93.55% 96.77% 96.77% 97.85% 100.00% 100.00% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 270,884 280,225 280,225 283,339 289,566 289,566 289,566 -4.35%
  QoQ % -3.33% 0.00% -1.10% -2.15% 0.00% 0.00% -
  Horiz. % 93.55% 96.77% 96.77% 97.85% 100.00% 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -69.53 % -13.04 % -14.82 % -10.27 % 0.37 % -7.26 % -9.91 % 266.93%
  QoQ % -433.21% 12.01% -44.30% -2,875.68% 105.10% 26.74% -
  Horiz. % 701.61% 131.58% 149.55% 103.63% -3.73% 73.26% 100.00%
ROE -3.21 % -3.28 % -2.90 % -1.34 % 0.06 % -2.35 % -2.31 % 24.55%
  QoQ % 2.13% -13.10% -116.42% -2,333.33% 102.55% -1.73% -
  Horiz. % 138.96% 141.99% 125.54% 58.01% -2.60% 101.73% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.06 22.40 17.46 11.92 5.87 29.43 21.74 -67.36%
  QoQ % -81.88% 28.29% 46.48% 103.07% -80.05% 35.37% -
  Horiz. % 18.68% 103.04% 80.31% 54.83% 27.00% 135.37% 100.00%
EPS -2.79 -2.95 -2.61 -1.22 0.06 -2.19 -2.15 18.99%
  QoQ % 5.42% -13.03% -113.93% -2,133.33% 102.74% -1.86% -
  Horiz. % 129.77% 137.21% 121.40% 56.74% -2.79% 101.86% 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 0.8700 0.9000 0.9000 0.9100 0.9300 0.9300 0.9300 -4.35%
  QoQ % -3.33% 0.00% -1.10% -2.15% 0.00% 0.00% -
  Horiz. % 93.55% 96.77% 96.77% 97.85% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 421,512
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.00 16.54 12.90 8.81 4.34 21.74 16.06 -67.36%
  QoQ % -81.86% 28.22% 46.42% 103.00% -80.04% 35.37% -
  Horiz. % 18.68% 102.99% 80.32% 54.86% 27.02% 135.37% 100.00%
EPS -2.06 -2.18 -1.92 -0.90 0.04 -1.62 -1.59 18.86%
  QoQ % 5.50% -13.54% -113.33% -2,350.00% 102.47% -1.89% -
  Horiz. % 129.56% 137.11% 120.75% 56.60% -2.52% 101.89% 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 0.6427 0.6648 0.6648 0.6722 0.6870 0.6870 0.6870 -4.35%
  QoQ % -3.32% 0.00% -1.10% -2.15% 0.00% 0.00% -
  Horiz. % 93.55% 96.77% 96.77% 97.85% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.2250 0.2500 0.3100 0.3150 0.3150 0.3200 0.3350 -
P/RPS 5.55 1.12 1.78 2.64 5.37 1.09 1.54 135.25%
  QoQ % 395.54% -37.08% -32.58% -50.84% 392.66% -29.22% -
  Horiz. % 360.39% 72.73% 115.58% 171.43% 348.70% 70.78% 100.00%
P/EPS -8.06 -8.47 -11.90 -25.77 554.12 -14.63 -15.60 -35.64%
  QoQ % 4.84% 28.82% 53.82% -104.65% 3,887.56% 6.22% -
  Horiz. % 51.67% 54.29% 76.28% 165.19% -3,552.05% 93.78% 100.00%
EY -12.41 -11.81 -8.41 -3.88 0.18 -6.83 -6.41 55.40%
  QoQ % -5.08% -40.43% -116.75% -2,255.56% 102.64% -6.55% -
  Horiz. % 193.60% 184.24% 131.20% 60.53% -2.81% 106.55% 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 0.26 0.28 0.34 0.35 0.34 0.34 0.36 -19.52%
  QoQ % -7.14% -17.65% -2.86% 2.94% 0.00% -5.56% -
  Horiz. % 72.22% 77.78% 94.44% 97.22% 94.44% 94.44% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 28/08/14 26/05/14 28/02/14 29/11/13 -
Price 0.2950 0.2400 0.2850 0.3200 0.3350 0.3250 0.3400 -
P/RPS 7.27 1.07 1.63 2.68 5.71 1.10 1.56 179.26%
  QoQ % 579.44% -34.36% -39.18% -53.06% 419.09% -29.49% -
  Horiz. % 466.03% 68.59% 104.49% 171.79% 366.03% 70.51% 100.00%
P/EPS -10.56 -8.13 -10.94 -26.18 589.30 -14.86 -15.83 -23.67%
  QoQ % -29.89% 25.69% 58.21% -104.44% 4,065.68% 6.13% -
  Horiz. % 66.71% 51.36% 69.11% 165.38% -3,722.68% 93.87% 100.00%
EY -9.47 -12.30 -9.14 -3.82 0.17 -6.73 -6.32 30.98%
  QoQ % 23.01% -34.57% -139.27% -2,347.06% 102.53% -6.49% -
  Horiz. % 149.84% 194.62% 144.62% 60.44% -2.69% 106.49% 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 0.27 0.32 0.35 0.36 0.35 0.37 -5.49%
  QoQ % 25.93% -15.62% -8.57% -2.78% 2.86% -5.41% -
  Horiz. % 91.89% 72.97% 86.49% 94.59% 97.30% 94.59% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS