Highlights

[EDEN] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -110.71%    YoY -     -822.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 91,631 67,697 45,010 23,321 91,701 107,265 60,926 31.17%
  QoQ % 35.35% 50.40% 93.00% -74.57% -14.51% 76.06% -
  Horiz. % 150.40% 111.11% 73.88% 38.28% 150.51% 176.06% 100.00%
PBT 4,054 292 1,159 189 12,951 -733 1,166 128.98%
  QoQ % 1,288.36% -74.81% 513.23% -98.54% 1,866.85% -162.86% -
  Horiz. % 347.68% 25.04% 99.40% 16.21% 1,110.72% -62.86% 100.00%
Tax -10,705 -7,001 -1,907 -1,408 -2,234 -468 -311 951.36%
  QoQ % -52.91% -267.12% -35.44% 36.97% -377.35% -50.48% -
  Horiz. % 3,442.12% 2,251.13% 613.18% 452.73% 718.33% 150.48% 100.00%
NP -6,651 -6,709 -748 -1,219 10,717 -1,201 855 -
  QoQ % 0.86% -796.93% 38.64% -111.37% 992.34% -240.47% -
  Horiz. % -777.89% -784.68% -87.49% -142.57% 1,253.45% -140.47% 100.00%
NP to SH -6,810 -6,686 -752 -1,141 10,655 -1,298 725 -
  QoQ % -1.85% -789.10% 34.09% -110.71% 920.88% -279.03% -
  Horiz. % -939.31% -922.21% -103.72% -157.38% 1,469.66% -179.03% 100.00%
Tax Rate 264.06 % 2,397.60 % 164.54 % 744.97 % 17.25 % - % 26.67 % 359.17%
  QoQ % -88.99% 1,357.15% -77.91% 4,218.67% 0.00% 0.00% -
  Horiz. % 990.10% 8,989.88% 616.95% 2,793.29% 64.68% 0.00% 100.00%
Total Cost 98,282 74,406 45,758 24,540 80,984 108,466 60,071 38.72%
  QoQ % 32.09% 62.61% 86.46% -69.70% -25.34% 80.56% -
  Horiz. % 163.61% 123.86% 76.17% 40.85% 134.81% 180.56% 100.00%
Net Worth 289,566 289,566 295,793 295,793 295,793 283,339 286,453 0.72%
  QoQ % 0.00% -2.11% 0.00% 0.00% 4.40% -1.09% -
  Horiz. % 101.09% 101.09% 103.26% 103.26% 103.26% 98.91% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 289,566 289,566 295,793 295,793 295,793 283,339 286,453 0.72%
  QoQ % 0.00% -2.11% 0.00% 0.00% 4.40% -1.09% -
  Horiz. % 101.09% 101.09% 103.26% 103.26% 103.26% 98.91% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -7.26 % -9.91 % -1.66 % -5.23 % 11.69 % -1.12 % 1.40 % -
  QoQ % 26.74% -496.99% 68.26% -144.74% 1,143.75% -180.00% -
  Horiz. % -518.57% -707.86% -118.57% -373.57% 835.00% -80.00% 100.00%
ROE -2.35 % -2.31 % -0.25 % -0.39 % 3.60 % -0.46 % 0.25 % -
  QoQ % -1.73% -824.00% 35.90% -110.83% 882.61% -284.00% -
  Horiz. % -940.00% -924.00% -100.00% -156.00% 1,440.00% -184.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.43 21.74 14.46 7.49 29.45 34.45 19.57 31.16%
  QoQ % 35.37% 50.35% 93.06% -74.57% -14.51% 76.03% -
  Horiz. % 150.38% 111.09% 73.89% 38.27% 150.49% 176.03% 100.00%
EPS -2.19 -2.15 -0.24 -0.37 3.42 -0.42 0.23 -
  QoQ % -1.86% -795.83% 35.14% -110.82% 914.29% -282.61% -
  Horiz. % -952.17% -934.78% -104.35% -160.87% 1,486.96% -182.61% 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 0.9300 0.9500 0.9500 0.9500 0.9100 0.9200 0.72%
  QoQ % 0.00% -2.11% 0.00% 0.00% 4.40% -1.09% -
  Horiz. % 101.09% 101.09% 103.26% 103.26% 103.26% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.20 17.14 11.39 5.90 23.21 27.15 15.42 31.20%
  QoQ % 35.36% 50.48% 93.05% -74.58% -14.51% 76.07% -
  Horiz. % 150.45% 111.15% 73.87% 38.26% 150.52% 176.07% 100.00%
EPS -1.72 -1.69 -0.19 -0.29 2.70 -0.33 0.18 -
  QoQ % -1.78% -789.47% 34.48% -110.74% 918.18% -283.33% -
  Horiz. % -955.56% -938.89% -105.56% -161.11% 1,500.00% -183.33% 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 0.7330 0.7330 0.7488 0.7488 0.7488 0.7173 0.7251 0.72%
  QoQ % 0.00% -2.11% 0.00% 0.00% 4.39% -1.08% -
  Horiz. % 101.09% 101.09% 103.27% 103.27% 103.27% 98.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3200 0.3350 0.3150 0.2800 0.2800 0.2800 0.3200 -
P/RPS 1.09 1.54 2.18 3.74 0.95 0.81 1.64 -23.78%
  QoQ % -29.22% -29.36% -41.71% 293.68% 17.28% -50.61% -
  Horiz. % 66.46% 93.90% 132.93% 228.05% 57.93% 49.39% 100.00%
P/EPS -14.63 -15.60 -130.42 -76.41 8.18 -67.17 137.43 -
  QoQ % 6.22% 88.04% -70.68% -1,034.11% 112.18% -148.88% -
  Horiz. % -10.65% -11.35% -94.90% -55.60% 5.95% -48.88% 100.00%
EY -6.83 -6.41 -0.77 -1.31 12.22 -1.49 0.73 -
  QoQ % -6.55% -732.47% 41.22% -110.72% 920.13% -304.11% -
  Horiz. % -935.62% -878.08% -105.48% -179.45% 1,673.97% -204.11% 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 0.36 0.33 0.29 0.29 0.31 0.35 -1.91%
  QoQ % -5.56% 9.09% 13.79% 0.00% -6.45% -11.43% -
  Horiz. % 97.14% 102.86% 94.29% 82.86% 82.86% 88.57% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.3250 0.3400 0.2850 0.3450 0.2600 0.2700 0.2900 -
P/RPS 1.10 1.56 1.97 4.61 0.88 0.78 1.48 -17.90%
  QoQ % -29.49% -20.81% -57.27% 423.86% 12.82% -47.30% -
  Horiz. % 74.32% 105.41% 133.11% 311.49% 59.46% 52.70% 100.00%
P/EPS -14.86 -15.83 -118.00 -94.15 7.60 -64.77 124.54 -
  QoQ % 6.13% 86.58% -25.33% -1,338.82% 111.73% -152.01% -
  Horiz. % -11.93% -12.71% -94.75% -75.60% 6.10% -52.01% 100.00%
EY -6.73 -6.32 -0.85 -1.06 13.16 -1.54 0.80 -
  QoQ % -6.49% -643.53% 19.81% -108.05% 954.55% -292.50% -
  Horiz. % -841.25% -790.00% -106.25% -132.50% 1,645.00% -192.50% 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 0.37 0.30 0.36 0.27 0.30 0.32 6.14%
  QoQ % -5.41% 23.33% -16.67% 33.33% -10.00% -6.25% -
  Horiz. % 109.38% 115.62% 93.75% 112.50% 84.38% 93.75% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers