Highlights

[EDEN] QoQ Quarter Result on 2013-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     134.01%    YoY -     -31.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 18,276 23,934 22,686 22,094 23,321 15,564 46,339 -46.25%
  QoQ % -23.64% 5.50% 2.68% -5.26% 49.84% -66.41% -
  Horiz. % 39.44% 51.65% 48.96% 47.68% 50.33% 33.59% 100.00%
PBT 497 3,765 -868 969 189 13,690 -1,901 -
  QoQ % -86.80% 533.76% -189.58% 412.70% -98.62% 820.15% -
  Horiz. % -26.14% -198.05% 45.66% -50.97% -9.94% -720.15% 100.00%
Tax -430 -3,703 -5,094 -499 -1,408 -1,766 -158 95.05%
  QoQ % 88.39% 27.31% -920.84% 64.56% 20.27% -1,017.72% -
  Horiz. % 272.15% 2,343.67% 3,224.05% 315.82% 891.14% 1,117.72% 100.00%
NP 67 62 -5,962 470 -1,219 11,924 -2,059 -
  QoQ % 8.06% 101.04% -1,368.51% 138.56% -110.22% 679.12% -
  Horiz. % -3.25% -3.01% 289.56% -22.83% 59.20% -579.12% 100.00%
NP to SH 177 -120 -5,935 388 -1,141 11,959 -2,025 -
  QoQ % 247.50% 97.98% -1,629.64% 134.01% -109.54% 690.57% -
  Horiz. % -8.74% 5.93% 293.09% -19.16% 56.35% -590.57% 100.00%
Tax Rate 86.52 % 98.35 % - % 51.50 % 744.97 % 12.90 % - % -
  QoQ % -12.03% 0.00% 0.00% -93.09% 5,674.96% 0.00% -
  Horiz. % 670.70% 762.40% 0.00% 399.22% 5,774.96% 100.00% -
Total Cost 18,209 23,872 28,648 21,624 24,540 3,640 48,398 -47.91%
  QoQ % -23.72% -16.67% 32.48% -11.88% 574.18% -92.48% -
  Horiz. % 37.62% 49.32% 59.19% 44.68% 50.70% 7.52% 100.00%
Net Worth 289,566 289,566 289,566 295,793 295,793 295,793 283,339 1.46%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.40% -
  Horiz. % 102.20% 102.20% 102.20% 104.40% 104.40% 104.40% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 289,566 289,566 289,566 295,793 295,793 295,793 283,339 1.46%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.40% -
  Horiz. % 102.20% 102.20% 102.20% 104.40% 104.40% 104.40% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.37 % 0.26 % -26.28 % 2.13 % -5.23 % 76.61 % -4.44 % -
  QoQ % 42.31% 100.99% -1,333.80% 140.73% -106.83% 1,825.45% -
  Horiz. % -8.33% -5.86% 591.89% -47.97% 117.79% -1,725.45% 100.00%
ROE 0.06 % -0.04 % -2.05 % 0.13 % -0.39 % 4.04 % -0.71 % -
  QoQ % 250.00% 98.05% -1,676.92% 133.33% -109.65% 669.01% -
  Horiz. % -8.45% 5.63% 288.73% -18.31% 54.93% -569.01% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.87 7.69 7.29 7.10 7.49 5.00 14.88 -46.24%
  QoQ % -23.67% 5.49% 2.68% -5.21% 49.80% -66.40% -
  Horiz. % 39.45% 51.68% 48.99% 47.72% 50.34% 33.60% 100.00%
EPS 0.06 -0.04 -1.91 0.12 -0.37 3.84 -0.65 -
  QoQ % 250.00% 97.91% -1,691.67% 132.43% -109.64% 690.77% -
  Horiz. % -9.23% 6.15% 293.85% -18.46% 56.92% -590.77% 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 0.9300 0.9500 0.9500 0.9500 0.9100 1.46%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.40% -
  Horiz. % 102.20% 102.20% 102.20% 104.40% 104.40% 104.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,194
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.58 6.00 5.68 5.53 5.84 3.90 11.61 -46.24%
  QoQ % -23.67% 5.63% 2.71% -5.31% 49.74% -66.41% -
  Horiz. % 39.45% 51.68% 48.92% 47.63% 50.30% 33.59% 100.00%
EPS 0.04 -0.03 -1.49 0.10 -0.29 3.00 -0.51 -
  QoQ % 233.33% 97.99% -1,590.00% 134.48% -109.67% 688.24% -
  Horiz. % -7.84% 5.88% 292.16% -19.61% 56.86% -588.24% 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 0.7254 0.7254 0.7254 0.7410 0.7410 0.7410 0.7098 1.46%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.40% -
  Horiz. % 102.20% 102.20% 102.20% 104.40% 104.40% 104.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3150 0.3200 0.3350 0.3150 0.2800 0.2800 0.2800 -
P/RPS 5.37 4.16 4.60 4.44 3.74 5.60 1.88 101.44%
  QoQ % 29.09% -9.57% 3.60% 18.72% -33.21% 197.87% -
  Horiz. % 285.64% 221.28% 244.68% 236.17% 198.94% 297.87% 100.00%
P/EPS 554.12 -830.30 -17.57 252.78 -76.41 7.29 -43.05 -
  QoQ % 166.74% -4,625.67% -106.95% 430.82% -1,148.15% 116.93% -
  Horiz. % -1,287.15% 1,928.69% 40.81% -587.18% 177.49% -16.93% 100.00%
EY 0.18 -0.12 -5.69 0.40 -1.31 13.72 -2.32 -
  QoQ % 250.00% 97.89% -1,522.50% 130.53% -109.55% 691.38% -
  Horiz. % -7.76% 5.17% 245.26% -17.24% 56.47% -591.38% 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 0.34 0.36 0.33 0.29 0.29 0.31 6.36%
  QoQ % 0.00% -5.56% 9.09% 13.79% 0.00% -6.45% -
  Horiz. % 109.68% 109.68% 116.13% 106.45% 93.55% 93.55% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.3350 0.3250 0.3400 0.2850 0.3450 0.2600 0.2700 -
P/RPS 5.71 4.23 4.67 4.02 4.61 5.20 1.81 115.25%
  QoQ % 34.99% -9.42% 16.17% -12.80% -11.35% 187.29% -
  Horiz. % 315.47% 233.70% 258.01% 222.10% 254.70% 287.29% 100.00%
P/EPS 589.30 -843.27 -17.84 228.71 -94.15 6.77 -41.51 -
  QoQ % 169.88% -4,626.85% -107.80% 342.92% -1,490.69% 116.31% -
  Horiz. % -1,419.66% 2,031.49% 42.98% -550.98% 226.81% -16.31% 100.00%
EY 0.17 -0.12 -5.61 0.44 -1.06 14.77 -2.41 -
  QoQ % 241.67% 97.86% -1,375.00% 141.51% -107.18% 712.86% -
  Horiz. % -7.05% 4.98% 232.78% -18.26% 43.98% -612.86% 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 0.35 0.37 0.30 0.36 0.27 0.30 12.94%
  QoQ % 2.86% -5.41% 23.33% -16.67% 33.33% -10.00% -
  Horiz. % 120.00% 116.67% 123.33% 100.00% 120.00% 90.00% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers