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 - 403,361
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.72 16.78 11.16 5.78 22.73 26.59 15.10 31.21%
  QoQ % 35.40% 50.36% 93.08% -74.57% -14.52% 76.09% -
  Horiz. % 150.46% 111.13% 73.91% 38.28% 150.53% 176.09% 100.00%
EPS -1.69 -1.66 -0.19 -0.28 2.64 -0.32 0.18 -
  QoQ % -1.81% -773.68% 32.14% -110.61% 925.00% -277.78% -
  Horiz. % -938.89% -922.22% -105.56% -155.56% 1,466.67% -177.78% 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 0.7179 0.7333 0.7333 0.7333 0.7024 0.7102 0.72%
  QoQ % 0.00% -2.10% 0.00% 0.00% 4.40% -1.10% -
  Horiz. % 101.08% 101.08% 103.25% 103.25% 103.25% 98.90% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS