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 - 395,028
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.14 11.39 5.90 23.21 27.15 15.42 5.73 107.47%
  QoQ % 50.48% 93.05% -74.58% -14.51% 76.07% 169.11% -
  Horiz. % 299.13% 198.78% 102.97% 405.06% 473.82% 269.11% 100.00%
EPS -1.69 -0.19 -0.29 2.70 -0.33 0.18 0.04 -
  QoQ % -789.47% 34.48% -110.74% 918.18% -283.33% 350.00% -
  Horiz. % -4,225.00% -475.00% -725.00% 6,750.00% -825.00% 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 0.7330 0.7488 0.7488 0.7488 0.7173 0.7251 0.7251 0.72%
  QoQ % -2.11% 0.00% 0.00% 4.39% -1.08% 0.00% -
  Horiz. % 101.09% 103.27% 103.27% 103.27% 98.92% 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.
 


 

329  190  527  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 VC 0.245-0.025 
 HSI-C5J 0.255+0.015 
 HSI-C5H 0.285+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.91+0.02 
 EKOVEST 0.78+0.005 
 ARMADA 0.185+0.005 
Partners & Brokers