Highlights

[EDEN] QoQ Quarter Result on 2012-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -456.51%    YoY -     -41.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,094 23,321 15,564 46,339 38,291 22,635 38,352 -30.79%
  QoQ % -5.26% 49.84% -66.41% 21.02% 69.17% -40.98% -
  Horiz. % 57.61% 60.81% 40.58% 120.83% 99.84% 59.02% 100.00%
PBT 969 189 13,690 -1,901 742 425 21,304 -87.28%
  QoQ % 412.70% -98.62% 820.15% -356.20% 74.59% -98.01% -
  Horiz. % 4.55% 0.89% 64.26% -8.92% 3.48% 1.99% 100.00%
Tax -499 -1,408 -1,766 -158 -124 -187 -7,157 -83.09%
  QoQ % 64.56% 20.27% -1,017.72% -27.42% 33.69% 97.39% -
  Horiz. % 6.97% 19.67% 24.68% 2.21% 1.73% 2.61% 100.00%
NP 470 -1,219 11,924 -2,059 618 238 14,147 -89.69%
  QoQ % 138.56% -110.22% 679.12% -433.17% 159.66% -98.32% -
  Horiz. % 3.32% -8.62% 84.29% -14.55% 4.37% 1.68% 100.00%
NP to SH 388 -1,141 11,959 -2,025 568 158 14,522 -91.08%
  QoQ % 134.01% -109.54% 690.57% -456.51% 259.49% -98.91% -
  Horiz. % 2.67% -7.86% 82.35% -13.94% 3.91% 1.09% 100.00%
Tax Rate 51.50 % 744.97 % 12.90 % - % 16.71 % 44.00 % 33.59 % 33.00%
  QoQ % -93.09% 5,674.96% 0.00% 0.00% -62.02% 30.99% -
  Horiz. % 153.32% 2,217.83% 38.40% 0.00% 49.75% 130.99% 100.00%
Total Cost 21,624 24,540 3,640 48,398 37,673 22,397 24,205 -7.25%
  QoQ % -11.88% 574.18% -92.48% 28.47% 68.21% -7.47% -
  Horiz. % 89.34% 101.38% 15.04% 199.95% 155.64% 92.53% 100.00%
Net Worth 295,793 295,793 295,793 283,339 286,453 286,453 283,358 2.91%
  QoQ % 0.00% 0.00% 4.40% -1.09% 0.00% 1.09% -
  Horiz. % 104.39% 104.39% 104.39% 99.99% 101.09% 101.09% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 295,793 295,793 295,793 283,339 286,453 286,453 283,358 2.91%
  QoQ % 0.00% 0.00% 4.40% -1.09% 0.00% 1.09% -
  Horiz. % 104.39% 104.39% 104.39% 99.99% 101.09% 101.09% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,383 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.13 % -5.23 % 76.61 % -4.44 % 1.61 % 1.05 % 36.89 % -85.09%
  QoQ % 140.73% -106.83% 1,825.45% -375.78% 53.33% -97.15% -
  Horiz. % 5.77% -14.18% 207.67% -12.04% 4.36% 2.85% 100.00%
ROE 0.13 % -0.39 % 4.04 % -0.71 % 0.20 % 0.06 % 5.12 % -91.38%
  QoQ % 133.33% -109.65% 669.01% -455.00% 233.33% -98.83% -
  Horiz. % 2.54% -7.62% 78.91% -13.87% 3.91% 1.17% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.10 7.49 5.00 14.88 12.30 7.27 12.32 -30.77%
  QoQ % -5.21% 49.80% -66.40% 20.98% 69.19% -40.99% -
  Horiz. % 57.63% 60.80% 40.58% 120.78% 99.84% 59.01% 100.00%
EPS 0.12 -0.37 3.84 -0.65 0.18 0.05 4.66 -91.30%
  QoQ % 132.43% -109.64% 690.77% -461.11% 260.00% -98.93% -
  Horiz. % 2.58% -7.94% 82.40% -13.95% 3.86% 1.07% 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 0.9500 0.9500 0.9500 0.9100 0.9200 0.9200 0.9100 2.91%
  QoQ % 0.00% 0.00% 4.40% -1.09% 0.00% 1.10% -
  Horiz. % 104.40% 104.40% 104.40% 100.00% 101.10% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.65 5.97 3.98 11.86 9.80 5.79 9.81 -30.80%
  QoQ % -5.36% 50.00% -66.44% 21.02% 69.26% -40.98% -
  Horiz. % 57.59% 60.86% 40.57% 120.90% 99.90% 59.02% 100.00%
EPS 0.10 -0.29 3.06 -0.52 0.15 0.04 3.72 -91.05%
  QoQ % 134.48% -109.48% 688.46% -446.67% 275.00% -98.92% -
  Horiz. % 2.69% -7.80% 82.26% -13.98% 4.03% 1.08% 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 0.7568 0.7568 0.7568 0.7249 0.7329 0.7329 0.7250 2.91%
  QoQ % 0.00% 0.00% 4.40% -1.09% 0.00% 1.09% -
  Horiz. % 104.39% 104.39% 104.39% 99.99% 101.09% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3150 0.2800 0.2800 0.2800 0.3200 0.3300 0.3100 -
P/RPS 4.44 3.74 5.60 1.88 2.60 4.54 2.52 45.93%
  QoQ % 18.72% -33.21% 197.87% -27.69% -42.73% 80.16% -
  Horiz. % 176.19% 148.41% 222.22% 74.60% 103.17% 180.16% 100.00%
P/EPS 252.78 -76.41 7.29 -43.05 175.42 650.31 6.65 1,033.04%
  QoQ % 430.82% -1,148.15% 116.93% -124.54% -73.03% 9,679.10% -
  Horiz. % 3,801.20% -1,149.02% 109.62% -647.37% 2,637.89% 9,779.10% 100.00%
EY 0.40 -1.31 13.72 -2.32 0.57 0.15 15.04 -91.11%
  QoQ % 130.53% -109.55% 691.38% -507.02% 280.00% -99.00% -
  Horiz. % 2.66% -8.71% 91.22% -15.43% 3.79% 1.00% 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 0.33 0.29 0.29 0.31 0.35 0.36 0.34 -1.97%
  QoQ % 13.79% 0.00% -6.45% -11.43% -2.78% 5.88% -
  Horiz. % 97.06% 85.29% 85.29% 91.18% 102.94% 105.88% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 28/02/13 30/11/12 30/08/12 31/05/12 01/03/12 -
Price 0.2850 0.3450 0.2600 0.2700 0.2900 0.3000 0.3600 -
P/RPS 4.02 4.61 5.20 1.81 2.36 4.13 2.92 23.78%
  QoQ % -12.80% -11.35% 187.29% -23.31% -42.86% 41.44% -
  Horiz. % 137.67% 157.88% 178.08% 61.99% 80.82% 141.44% 100.00%
P/EPS 228.71 -94.15 6.77 -41.51 158.97 591.19 7.72 859.42%
  QoQ % 342.92% -1,490.69% 116.31% -126.11% -73.11% 7,557.90% -
  Horiz. % 2,962.56% -1,219.56% 87.69% -537.69% 2,059.20% 7,657.90% 100.00%
EY 0.44 -1.06 14.77 -2.41 0.63 0.17 12.95 -89.53%
  QoQ % 141.51% -107.18% 712.86% -482.54% 270.59% -98.69% -
  Horiz. % 3.40% -8.19% 114.05% -18.61% 4.86% 1.31% 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 0.30 0.36 0.27 0.30 0.32 0.33 0.40 -17.47%
  QoQ % -16.67% 33.33% -10.00% -6.25% -3.03% -17.50% -
  Horiz. % 75.00% 90.00% 67.50% 75.00% 80.00% 82.50% 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.
 


 

157  198  461  1389 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.335-0.01 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 MYEG 1.36-0.03 
 HSI-C5A 0.295-0.095 
 SAPNRG-WA 0.14-0.005 
 DAYANG 1.31-0.02 
 HSI-C5D 0.265-0.075 
 HIBISCS 1.06-0.04 
 HSI-H6F 0.25+0.03 
Partners & Brokers