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 - 403,361
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.53 5.93 5.62 5.48 5.78 3.86 11.49 -46.26%
  QoQ % -23.61% 5.52% 2.55% -5.19% 49.74% -66.41% -
  Horiz. % 39.43% 51.61% 48.91% 47.69% 50.30% 33.59% 100.00%
EPS 0.04 -0.03 -1.47 0.10 -0.28 2.96 -0.50 -
  QoQ % 233.33% 97.96% -1,570.00% 135.71% -109.46% 692.00% -
  Horiz. % -8.00% 6.00% 294.00% -20.00% 56.00% -592.00% 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 0.7179 0.7179 0.7179 0.7333 0.7333 0.7333 0.7024 1.47%
  QoQ % 0.00% 0.00% -2.10% 0.00% 0.00% 4.40% -
  Horiz. % 102.21% 102.21% 102.21% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers