Highlights

[EDEN] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -789.10%    YoY -     -415.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 37,115 18,276 91,631 67,697 45,010 23,321 91,701 -45.37%
  QoQ % 103.08% -80.05% 35.35% 50.40% 93.00% -74.57% -
  Horiz. % 40.47% 19.93% 99.92% 73.82% 49.08% 25.43% 100.00%
PBT -3,131 497 4,054 292 1,159 189 12,951 -
  QoQ % -729.98% -87.74% 1,288.36% -74.81% 513.23% -98.54% -
  Horiz. % -24.18% 3.84% 31.30% 2.25% 8.95% 1.46% 100.00%
Tax -682 -430 -10,705 -7,001 -1,907 -1,408 -2,234 -54.76%
  QoQ % -58.60% 95.98% -52.91% -267.12% -35.44% 36.97% -
  Horiz. % 30.53% 19.25% 479.19% 313.38% 85.36% 63.03% 100.00%
NP -3,813 67 -6,651 -6,709 -748 -1,219 10,717 -
  QoQ % -5,791.04% 101.01% 0.86% -796.93% 38.64% -111.37% -
  Horiz. % -35.58% 0.63% -62.06% -62.60% -6.98% -11.37% 100.00%
NP to SH -3,806 177 -6,810 -6,686 -752 -1,141 10,655 -
  QoQ % -2,250.28% 102.60% -1.85% -789.10% 34.09% -110.71% -
  Horiz. % -35.72% 1.66% -63.91% -62.75% -7.06% -10.71% 100.00%
Tax Rate - % 86.52 % 264.06 % 2,397.60 % 164.54 % 744.97 % 17.25 % -
  QoQ % 0.00% -67.23% -88.99% 1,357.15% -77.91% 4,218.67% -
  Horiz. % 0.00% 501.57% 1,530.78% 13,899.13% 953.86% 4,318.67% 100.00%
Total Cost 40,928 18,209 98,282 74,406 45,758 24,540 80,984 -36.63%
  QoQ % 124.77% -81.47% 32.09% 62.61% 86.46% -69.70% -
  Horiz. % 50.54% 22.48% 121.36% 91.88% 56.50% 30.30% 100.00%
Net Worth 283,339 289,566 289,566 289,566 295,793 295,793 295,793 -2.83%
  QoQ % -2.15% 0.00% 0.00% -2.11% 0.00% 0.00% -
  Horiz. % 95.79% 97.89% 97.89% 97.89% 100.00% 100.00% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 283,339 289,566 289,566 289,566 295,793 295,793 295,793 -2.83%
  QoQ % -2.15% 0.00% 0.00% -2.11% 0.00% 0.00% -
  Horiz. % 95.79% 97.89% 97.89% 97.89% 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -10.27 % 0.37 % -7.26 % -9.91 % -1.66 % -5.23 % 11.69 % -
  QoQ % -2,875.68% 105.10% 26.74% -496.99% 68.26% -144.74% -
  Horiz. % -87.85% 3.17% -62.10% -84.77% -14.20% -44.74% 100.00%
ROE -1.34 % 0.06 % -2.35 % -2.31 % -0.25 % -0.39 % 3.60 % -
  QoQ % -2,333.33% 102.55% -1.73% -824.00% 35.90% -110.83% -
  Horiz. % -37.22% 1.67% -65.28% -64.17% -6.94% -10.83% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.92 5.87 29.43 21.74 14.46 7.49 29.45 -45.37%
  QoQ % 103.07% -80.05% 35.37% 50.35% 93.06% -74.57% -
  Horiz. % 40.48% 19.93% 99.93% 73.82% 49.10% 25.43% 100.00%
EPS -1.22 0.06 -2.19 -2.15 -0.24 -0.37 3.42 -
  QoQ % -2,133.33% 102.74% -1.86% -795.83% 35.14% -110.82% -
  Horiz. % -35.67% 1.75% -64.04% -62.87% -7.02% -10.82% 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 0.9100 0.9300 0.9300 0.9300 0.9500 0.9500 0.9500 -2.83%
  QoQ % -2.15% 0.00% 0.00% -2.11% 0.00% 0.00% -
  Horiz. % 95.79% 97.89% 97.89% 97.89% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.40 4.63 23.20 17.14 11.39 5.90 23.21 -45.35%
  QoQ % 103.02% -80.04% 35.36% 50.48% 93.05% -74.58% -
  Horiz. % 40.50% 19.95% 99.96% 73.85% 49.07% 25.42% 100.00%
EPS -0.96 0.04 -1.72 -1.69 -0.19 -0.29 2.70 -
  QoQ % -2,500.00% 102.33% -1.78% -789.47% 34.48% -110.74% -
  Horiz. % -35.56% 1.48% -63.70% -62.59% -7.04% -10.74% 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 0.7173 0.7330 0.7330 0.7330 0.7488 0.7488 0.7488 -2.83%
  QoQ % -2.14% 0.00% 0.00% -2.11% 0.00% 0.00% -
  Horiz. % 95.79% 97.89% 97.89% 97.89% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.3150 0.3150 0.3200 0.3350 0.3150 0.2800 0.2800 -
P/RPS 2.64 5.37 1.09 1.54 2.18 3.74 0.95 98.03%
  QoQ % -50.84% 392.66% -29.22% -29.36% -41.71% 293.68% -
  Horiz. % 277.89% 565.26% 114.74% 162.11% 229.47% 393.68% 100.00%
P/EPS -25.77 554.12 -14.63 -15.60 -130.42 -76.41 8.18 -
  QoQ % -104.65% 3,887.56% 6.22% 88.04% -70.68% -1,034.11% -
  Horiz. % -315.04% 6,774.08% -178.85% -190.71% -1,594.38% -934.11% 100.00%
EY -3.88 0.18 -6.83 -6.41 -0.77 -1.31 12.22 -
  QoQ % -2,255.56% 102.64% -6.55% -732.47% 41.22% -110.72% -
  Horiz. % -31.75% 1.47% -55.89% -52.45% -6.30% -10.72% 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 0.35 0.34 0.34 0.36 0.33 0.29 0.29 13.40%
  QoQ % 2.94% 0.00% -5.56% 9.09% 13.79% 0.00% -
  Horiz. % 120.69% 117.24% 117.24% 124.14% 113.79% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 -
Price 0.3200 0.3350 0.3250 0.3400 0.2850 0.3450 0.2600 -
P/RPS 2.68 5.71 1.10 1.56 1.97 4.61 0.88 110.53%
  QoQ % -53.06% 419.09% -29.49% -20.81% -57.27% 423.86% -
  Horiz. % 304.55% 648.86% 125.00% 177.27% 223.86% 523.86% 100.00%
P/EPS -26.18 589.30 -14.86 -15.83 -118.00 -94.15 7.60 -
  QoQ % -104.44% 4,065.68% 6.13% 86.58% -25.33% -1,338.82% -
  Horiz. % -344.47% 7,753.95% -195.53% -208.29% -1,552.63% -1,238.82% 100.00%
EY -3.82 0.17 -6.73 -6.32 -0.85 -1.06 13.16 -
  QoQ % -2,347.06% 102.53% -6.49% -643.53% 19.81% -108.05% -
  Horiz. % -29.03% 1.29% -51.14% -48.02% -6.46% -8.05% 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 0.35 0.36 0.35 0.37 0.30 0.36 0.27 18.94%
  QoQ % -2.78% 2.86% -5.41% 23.33% -16.67% 33.33% -
  Horiz. % 129.63% 133.33% 129.63% 137.04% 111.11% 133.33% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers