Highlights

[EDEN] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     102.60%    YoY -     115.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 69,739 54,360 37,115 18,276 91,631 67,697 45,010 33.79%
  QoQ % 28.29% 46.46% 103.08% -80.05% 35.35% 50.40% -
  Horiz. % 154.94% 120.77% 82.46% 40.60% 203.58% 150.40% 100.00%
PBT -13,345 -7,275 -3,131 497 4,054 292 1,159 -
  QoQ % -83.44% -132.35% -729.98% -87.74% 1,288.36% -74.81% -
  Horiz. % -1,151.42% -627.70% -270.15% 42.88% 349.78% 25.19% 100.00%
Tax 4,249 -783 -682 -430 -10,705 -7,001 -1,907 -
  QoQ % 642.66% -14.81% -58.60% 95.98% -52.91% -267.12% -
  Horiz. % -222.81% 41.06% 35.76% 22.55% 561.35% 367.12% 100.00%
NP -9,096 -8,058 -3,813 67 -6,651 -6,709 -748 426.41%
  QoQ % -12.88% -111.33% -5,791.04% 101.01% 0.86% -796.93% -
  Horiz. % 1,216.04% 1,077.27% 509.76% -8.96% 889.17% 896.93% 100.00%
NP to SH -9,191 -8,113 -3,806 177 -6,810 -6,686 -752 428.18%
  QoQ % -13.29% -113.16% -2,250.28% 102.60% -1.85% -789.10% -
  Horiz. % 1,222.21% 1,078.86% 506.12% -23.54% 905.59% 889.10% 100.00%
Tax Rate - % - % - % 86.52 % 264.06 % 2,397.60 % 164.54 % -
  QoQ % 0.00% 0.00% 0.00% -67.23% -88.99% 1,357.15% -
  Horiz. % 0.00% 0.00% 0.00% 52.58% 160.48% 1,457.15% 100.00%
Total Cost 78,835 62,418 40,928 18,209 98,282 74,406 45,758 43.57%
  QoQ % 26.30% 52.51% 124.77% -81.47% 32.09% 62.61% -
  Horiz. % 172.29% 136.41% 89.44% 39.79% 214.79% 162.61% 100.00%
Net Worth 280,225 280,225 283,339 289,566 289,566 289,566 295,793 -3.53%
  QoQ % 0.00% -1.10% -2.15% 0.00% 0.00% -2.11% -
  Horiz. % 94.74% 94.74% 95.79% 97.89% 97.89% 97.89% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 280,225 280,225 283,339 289,566 289,566 289,566 295,793 -3.53%
  QoQ % 0.00% -1.10% -2.15% 0.00% 0.00% -2.11% -
  Horiz. % 94.74% 94.74% 95.79% 97.89% 97.89% 97.89% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -13.04 % -14.82 % -10.27 % 0.37 % -7.26 % -9.91 % -1.66 % 293.69%
  QoQ % 12.01% -44.30% -2,875.68% 105.10% 26.74% -496.99% -
  Horiz. % 785.54% 892.77% 618.67% -22.29% 437.35% 596.99% 100.00%
ROE -3.28 % -2.90 % -1.34 % 0.06 % -2.35 % -2.31 % -0.25 % 453.67%
  QoQ % -13.10% -116.42% -2,333.33% 102.55% -1.73% -824.00% -
  Horiz. % 1,312.00% 1,160.00% 536.00% -24.00% 940.00% 924.00% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.40 17.46 11.92 5.87 29.43 21.74 14.46 33.77%
  QoQ % 28.29% 46.48% 103.07% -80.05% 35.37% 50.35% -
  Horiz. % 154.91% 120.75% 82.43% 40.59% 203.53% 150.35% 100.00%
EPS -2.95 -2.61 -1.22 0.06 -2.19 -2.15 -0.24 430.18%
  QoQ % -13.03% -113.93% -2,133.33% 102.74% -1.86% -795.83% -
  Horiz. % 1,229.17% 1,087.50% 508.33% -25.00% 912.50% 895.83% 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 0.9000 0.9000 0.9100 0.9300 0.9300 0.9300 0.9500 -3.53%
  QoQ % 0.00% -1.10% -2.15% 0.00% 0.00% -2.11% -
  Horiz. % 94.74% 94.74% 95.79% 97.89% 97.89% 97.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.29 13.48 9.20 4.53 22.72 16.78 11.16 33.79%
  QoQ % 28.26% 46.52% 103.09% -80.06% 35.40% 50.36% -
  Horiz. % 154.93% 120.79% 82.44% 40.59% 203.58% 150.36% 100.00%
EPS -2.28 -2.01 -0.94 0.04 -1.69 -1.66 -0.19 421.78%
  QoQ % -13.43% -113.83% -2,450.00% 102.37% -1.81% -773.68% -
  Horiz. % 1,200.00% 1,057.89% 494.74% -21.05% 889.47% 873.68% 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 0.6947 0.6947 0.7024 0.7179 0.7179 0.7179 0.7333 -3.53%
  QoQ % 0.00% -1.10% -2.16% 0.00% 0.00% -2.10% -
  Horiz. % 94.74% 94.74% 95.79% 97.90% 97.90% 97.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2500 0.3100 0.3150 0.3150 0.3200 0.3350 0.3150 -
P/RPS 1.12 1.78 2.64 5.37 1.09 1.54 2.18 -35.78%
  QoQ % -37.08% -32.58% -50.84% 392.66% -29.22% -29.36% -
  Horiz. % 51.38% 81.65% 121.10% 246.33% 50.00% 70.64% 100.00%
P/EPS -8.47 -11.90 -25.77 554.12 -14.63 -15.60 -130.42 -83.76%
  QoQ % 28.82% 53.82% -104.65% 3,887.56% 6.22% 88.04% -
  Horiz. % 6.49% 9.12% 19.76% -424.87% 11.22% 11.96% 100.00%
EY -11.81 -8.41 -3.88 0.18 -6.83 -6.41 -0.77 514.25%
  QoQ % -40.43% -116.75% -2,255.56% 102.64% -6.55% -732.47% -
  Horiz. % 1,533.77% 1,092.21% 503.90% -23.38% 887.01% 832.47% 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 0.28 0.34 0.35 0.34 0.34 0.36 0.33 -10.35%
  QoQ % -17.65% -2.86% 2.94% 0.00% -5.56% 9.09% -
  Horiz. % 84.85% 103.03% 106.06% 103.03% 103.03% 109.09% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 -
Price 0.2400 0.2850 0.3200 0.3350 0.3250 0.3400 0.2850 -
P/RPS 1.07 1.63 2.68 5.71 1.10 1.56 1.97 -33.36%
  QoQ % -34.36% -39.18% -53.06% 419.09% -29.49% -20.81% -
  Horiz. % 54.31% 82.74% 136.04% 289.85% 55.84% 79.19% 100.00%
P/EPS -8.13 -10.94 -26.18 589.30 -14.86 -15.83 -118.00 -83.11%
  QoQ % 25.69% 58.21% -104.44% 4,065.68% 6.13% 86.58% -
  Horiz. % 6.89% 9.27% 22.19% -499.41% 12.59% 13.42% 100.00%
EY -12.30 -9.14 -3.82 0.17 -6.73 -6.32 -0.85 490.94%
  QoQ % -34.57% -139.27% -2,347.06% 102.53% -6.49% -643.53% -
  Horiz. % 1,447.06% 1,075.29% 449.41% -20.00% 791.76% 743.53% 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 0.27 0.32 0.35 0.36 0.35 0.37 0.30 -6.77%
  QoQ % -15.62% -8.57% -2.78% 2.86% -5.41% 23.33% -
  Horiz. % 90.00% 106.67% 116.67% 120.00% 116.67% 123.33% 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
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers