Highlights

[EDEN] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -13.29%    YoY -     -34.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 36,951 24,848 12,626 69,739 54,360 37,115 18,276 59.82%
  QoQ % 48.71% 96.80% -81.90% 28.29% 46.46% 103.08% -
  Horiz. % 202.18% 135.96% 69.09% 381.59% 297.44% 203.08% 100.00%
PBT -11,690 -15,620 -8,630 -13,345 -7,275 -3,131 497 -
  QoQ % 25.16% -81.00% 35.33% -83.44% -132.35% -729.98% -
  Horiz. % -2,352.11% -3,142.86% -1,736.42% -2,685.11% -1,463.78% -629.98% 100.00%
Tax -1,396 -211 -149 4,249 -783 -682 -430 119.10%
  QoQ % -561.61% -41.61% -103.51% 642.66% -14.81% -58.60% -
  Horiz. % 324.65% 49.07% 34.65% -988.14% 182.09% 158.60% 100.00%
NP -13,086 -15,831 -8,779 -9,096 -8,058 -3,813 67 -
  QoQ % 17.34% -80.33% 3.49% -12.88% -111.33% -5,791.04% -
  Horiz. % -19,531.34% -23,628.36% -13,102.98% -13,576.12% -12,026.87% -5,691.04% 100.00%
NP to SH -12,704 -15,556 -8,696 -9,191 -8,113 -3,806 177 -
  QoQ % 18.33% -78.89% 5.39% -13.29% -113.16% -2,250.28% -
  Horiz. % -7,177.40% -8,788.70% -4,912.99% -5,192.66% -4,583.62% -2,150.28% 100.00%
Tax Rate - % - % - % - % - % - % 86.52 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 50,037 40,679 21,405 78,835 62,418 40,928 18,209 96.07%
  QoQ % 23.00% 90.04% -72.85% 26.30% 52.51% 124.77% -
  Horiz. % 274.79% 223.40% 117.55% 432.95% 342.79% 224.77% 100.00%
Net Worth 267,771 264,657 270,884 280,225 280,225 283,339 289,566 -5.08%
  QoQ % 1.18% -2.30% -3.33% 0.00% -1.10% -2.15% -
  Horiz. % 92.47% 91.40% 93.55% 96.77% 96.77% 97.85% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 267,771 264,657 270,884 280,225 280,225 283,339 289,566 -5.08%
  QoQ % 1.18% -2.30% -3.33% 0.00% -1.10% -2.15% -
  Horiz. % 92.47% 91.40% 93.55% 96.77% 96.77% 97.85% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -35.41 % -63.71 % -69.53 % -13.04 % -14.82 % -10.27 % 0.37 % -
  QoQ % 44.42% 8.37% -433.21% 12.01% -44.30% -2,875.68% -
  Horiz. % -9,570.27% -17,218.92% -18,791.89% -3,524.32% -4,005.41% -2,775.68% 100.00%
ROE -4.74 % -5.88 % -3.21 % -3.28 % -2.90 % -1.34 % 0.06 % -
  QoQ % 19.39% -83.18% 2.13% -13.10% -116.42% -2,333.33% -
  Horiz. % -7,900.00% -9,800.00% -5,350.00% -5,466.67% -4,833.33% -2,233.33% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.87 7.98 4.06 22.40 17.46 11.92 5.87 59.84%
  QoQ % 48.75% 96.55% -81.88% 28.29% 46.48% 103.07% -
  Horiz. % 202.21% 135.95% 69.17% 381.60% 297.44% 203.07% 100.00%
EPS -4.08 -5.00 -2.79 -2.95 -2.61 -1.22 0.06 -
  QoQ % 18.40% -79.21% 5.42% -13.03% -113.93% -2,133.33% -
  Horiz. % -6,800.00% -8,333.33% -4,650.00% -4,916.67% -4,350.00% -2,033.33% 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 0.8600 0.8500 0.8700 0.9000 0.9000 0.9100 0.9300 -5.08%
  QoQ % 1.18% -2.30% -3.33% 0.00% -1.10% -2.15% -
  Horiz. % 92.47% 91.40% 93.55% 96.77% 96.77% 97.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.16 6.16 3.13 17.29 13.48 9.20 4.53 59.84%
  QoQ % 48.70% 96.81% -81.90% 28.26% 46.52% 103.09% -
  Horiz. % 202.21% 135.98% 69.09% 381.68% 297.57% 203.09% 100.00%
EPS -3.15 -3.86 -2.16 -2.28 -2.01 -0.94 0.04 -
  QoQ % 18.39% -78.70% 5.26% -13.43% -113.83% -2,450.00% -
  Horiz. % -7,875.00% -9,650.00% -5,400.00% -5,700.00% -5,025.00% -2,350.00% 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 0.6638 0.6561 0.6716 0.6947 0.6947 0.7024 0.7179 -5.08%
  QoQ % 1.17% -2.31% -3.33% 0.00% -1.10% -2.16% -
  Horiz. % 92.46% 91.39% 93.55% 96.77% 96.77% 97.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2100 0.2800 0.2250 0.2500 0.3100 0.3150 0.3150 -
P/RPS 1.77 3.51 5.55 1.12 1.78 2.64 5.37 -52.25%
  QoQ % -49.57% -36.76% 395.54% -37.08% -32.58% -50.84% -
  Horiz. % 32.96% 65.36% 103.35% 20.86% 33.15% 49.16% 100.00%
P/EPS -5.15 -5.60 -8.06 -8.47 -11.90 -25.77 554.12 -
  QoQ % 8.04% 30.52% 4.84% 28.82% 53.82% -104.65% -
  Horiz. % -0.93% -1.01% -1.45% -1.53% -2.15% -4.65% 100.00%
EY -19.43 -17.84 -12.41 -11.81 -8.41 -3.88 0.18 -
  QoQ % -8.91% -43.76% -5.08% -40.43% -116.75% -2,255.56% -
  Horiz. % -10,794.44% -9,911.11% -6,894.44% -6,561.11% -4,672.22% -2,155.56% 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 0.24 0.33 0.26 0.28 0.34 0.35 0.34 -20.70%
  QoQ % -27.27% 26.92% -7.14% -17.65% -2.86% 2.94% -
  Horiz. % 70.59% 97.06% 76.47% 82.35% 100.00% 102.94% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 29/05/15 27/02/15 27/11/14 28/08/14 26/05/14 -
Price 0.2700 0.2000 0.2950 0.2400 0.2850 0.3200 0.3350 -
P/RPS 2.28 2.51 7.27 1.07 1.63 2.68 5.71 -45.74%
  QoQ % -9.16% -65.47% 579.44% -34.36% -39.18% -53.06% -
  Horiz. % 39.93% 43.96% 127.32% 18.74% 28.55% 46.94% 100.00%
P/EPS -6.62 -4.00 -10.56 -8.13 -10.94 -26.18 589.30 -
  QoQ % -65.50% 62.12% -29.89% 25.69% 58.21% -104.44% -
  Horiz. % -1.12% -0.68% -1.79% -1.38% -1.86% -4.44% 100.00%
EY -15.11 -24.98 -9.47 -12.30 -9.14 -3.82 0.17 -
  QoQ % 39.51% -163.78% 23.01% -34.57% -139.27% -2,347.06% -
  Horiz. % -8,888.23% -14,694.12% -5,570.59% -7,235.29% -5,376.47% -2,247.06% 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 0.31 0.24 0.34 0.27 0.32 0.35 0.36 -9.48%
  QoQ % 29.17% -29.41% 25.93% -15.62% -8.57% -2.78% -
  Horiz. % 86.11% 66.67% 94.44% 75.00% 88.89% 97.22% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

515  231  550  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 MLAB 0.05+0.01 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.64+0.14 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers