Highlights

[EDEN] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     920.88%    YoY -     -3.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 67,697 45,010 23,321 91,701 107,265 60,926 22,635 107.45%
  QoQ % 50.40% 93.00% -74.57% -14.51% 76.06% 169.17% -
  Horiz. % 299.08% 198.85% 103.03% 405.13% 473.89% 269.17% 100.00%
PBT 292 1,159 189 12,951 -733 1,166 425 -22.12%
  QoQ % -74.81% 513.23% -98.54% 1,866.85% -162.86% 174.35% -
  Horiz. % 68.71% 272.71% 44.47% 3,047.29% -172.47% 274.35% 100.00%
Tax -7,001 -1,907 -1,408 -2,234 -468 -311 -187 1,016.66%
  QoQ % -267.12% -35.44% 36.97% -377.35% -50.48% -66.31% -
  Horiz. % 3,743.85% 1,019.79% 752.94% 1,194.65% 250.27% 166.31% 100.00%
NP -6,709 -748 -1,219 10,717 -1,201 855 238 -
  QoQ % -796.93% 38.64% -111.37% 992.34% -240.47% 259.24% -
  Horiz. % -2,818.91% -314.29% -512.18% 4,502.94% -504.62% 359.24% 100.00%
NP to SH -6,686 -752 -1,141 10,655 -1,298 725 158 -
  QoQ % -789.10% 34.09% -110.71% 920.88% -279.03% 358.86% -
  Horiz. % -4,231.65% -475.95% -722.15% 6,743.67% -821.52% 458.86% 100.00%
Tax Rate 2,397.60 % 164.54 % 744.97 % 17.25 % - % 26.67 % 44.00 % 1,333.82%
  QoQ % 1,357.15% -77.91% 4,218.67% 0.00% 0.00% -39.39% -
  Horiz. % 5,449.09% 373.95% 1,693.11% 39.20% 0.00% 60.61% 100.00%
Total Cost 74,406 45,758 24,540 80,984 108,466 60,071 22,397 122.48%
  QoQ % 62.61% 86.46% -69.70% -25.34% 80.56% 168.21% -
  Horiz. % 332.21% 204.30% 109.57% 361.58% 484.29% 268.21% 100.00%
Net Worth 289,566 295,793 295,793 295,793 283,339 286,453 286,453 0.72%
  QoQ % -2.11% 0.00% 0.00% 4.40% -1.09% 0.00% -
  Horiz. % 101.09% 103.26% 103.26% 103.26% 98.91% 100.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 289,566 295,793 295,793 295,793 283,339 286,453 286,453 0.72%
  QoQ % -2.11% 0.00% 0.00% 4.40% -1.09% 0.00% -
  Horiz. % 101.09% 103.26% 103.26% 103.26% 98.91% 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -9.91 % -1.66 % -5.23 % 11.69 % -1.12 % 1.40 % 1.05 % -
  QoQ % -496.99% 68.26% -144.74% 1,143.75% -180.00% 33.33% -
  Horiz. % -943.81% -158.10% -498.10% 1,113.33% -106.67% 133.33% 100.00%
ROE -2.31 % -0.25 % -0.39 % 3.60 % -0.46 % 0.25 % 0.06 % -
  QoQ % -824.00% 35.90% -110.83% 882.61% -284.00% 316.67% -
  Horiz. % -3,850.00% -416.67% -650.00% 6,000.00% -766.67% 416.67% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.74 14.46 7.49 29.45 34.45 19.57 7.27 107.42%
  QoQ % 50.35% 93.06% -74.57% -14.51% 76.03% 169.19% -
  Horiz. % 299.04% 198.90% 103.03% 405.09% 473.87% 269.19% 100.00%
EPS -2.15 -0.24 -0.37 3.42 -0.42 0.23 0.05 -
  QoQ % -795.83% 35.14% -110.82% 914.29% -282.61% 360.00% -
  Horiz. % -4,300.00% -480.00% -740.00% 6,840.00% -840.00% 460.00% 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 0.9300 0.9500 0.9500 0.9500 0.9100 0.9200 0.9200 0.72%
  QoQ % -2.11% 0.00% 0.00% 4.40% -1.09% 0.00% -
  Horiz. % 101.09% 103.26% 103.26% 103.26% 98.91% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.78 11.16 5.78 22.73 26.59 15.10 5.61 107.46%
  QoQ % 50.36% 93.08% -74.57% -14.52% 76.09% 169.16% -
  Horiz. % 299.11% 198.93% 103.03% 405.17% 473.98% 269.16% 100.00%
EPS -1.66 -0.19 -0.28 2.64 -0.32 0.18 0.04 -
  QoQ % -773.68% 32.14% -110.61% 925.00% -277.78% 350.00% -
  Horiz. % -4,150.00% -475.00% -700.00% 6,600.00% -800.00% 450.00% 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 0.7333 0.7333 0.7333 0.7024 0.7102 0.7102 0.72%
  QoQ % -2.10% 0.00% 0.00% 4.40% -1.10% 0.00% -
  Horiz. % 101.08% 103.25% 103.25% 103.25% 98.90% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3350 0.3150 0.2800 0.2800 0.2800 0.3200 0.3300 -
P/RPS 1.54 2.18 3.74 0.95 0.81 1.64 4.54 -51.33%
  QoQ % -29.36% -41.71% 293.68% 17.28% -50.61% -63.88% -
  Horiz. % 33.92% 48.02% 82.38% 20.93% 17.84% 36.12% 100.00%
P/EPS -15.60 -130.42 -76.41 8.18 -67.17 137.43 650.31 -
  QoQ % 88.04% -70.68% -1,034.11% 112.18% -148.88% -78.87% -
  Horiz. % -2.40% -20.06% -11.75% 1.26% -10.33% 21.13% 100.00%
EY -6.41 -0.77 -1.31 12.22 -1.49 0.73 0.15 -
  QoQ % -732.47% 41.22% -110.72% 920.13% -304.11% 386.67% -
  Horiz. % -4,273.33% -513.33% -873.33% 8,146.67% -993.33% 486.67% 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 0.33 0.29 0.29 0.31 0.35 0.36 -
  QoQ % 9.09% 13.79% 0.00% -6.45% -11.43% -2.78% -
  Horiz. % 100.00% 91.67% 80.56% 80.56% 86.11% 97.22% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.3400 0.2850 0.3450 0.2600 0.2700 0.2900 0.3000 -
P/RPS 1.56 1.97 4.61 0.88 0.78 1.48 4.13 -47.72%
  QoQ % -20.81% -57.27% 423.86% 12.82% -47.30% -64.16% -
  Horiz. % 37.77% 47.70% 111.62% 21.31% 18.89% 35.84% 100.00%
P/EPS -15.83 -118.00 -94.15 7.60 -64.77 124.54 591.19 -
  QoQ % 86.58% -25.33% -1,338.82% 111.73% -152.01% -78.93% -
  Horiz. % -2.68% -19.96% -15.93% 1.29% -10.96% 21.07% 100.00%
EY -6.32 -0.85 -1.06 13.16 -1.54 0.80 0.17 -
  QoQ % -643.53% 19.81% -108.05% 954.55% -292.50% 370.59% -
  Horiz. % -3,717.65% -500.00% -623.53% 7,741.18% -905.88% 470.59% 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 0.37 0.30 0.36 0.27 0.30 0.32 0.33 7.92%
  QoQ % 23.33% -16.67% 33.33% -10.00% -6.25% -3.03% -
  Horiz. % 112.12% 90.91% 109.09% 81.82% 90.91% 96.97% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

438  306  624  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.28+0.01 
 TNLOGIS 0.875+0.11 
 TDM 0.29+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS