Highlights

[EDEN] QoQ Quarter Result on 2014-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -8.14%    YoY -     27.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 12,222 12,626 15,379 17,245 18,839 18,276 23,934 -36.19%
  QoQ % -3.20% -17.90% -10.82% -8.46% 3.08% -23.64% -
  Horiz. % 51.07% 52.75% 64.26% 72.05% 78.71% 76.36% 100.00%
PBT -6,991 -8,630 -6,071 -4,143 -3,628 497 3,765 -
  QoQ % 18.99% -42.15% -46.54% -14.20% -829.98% -86.80% -
  Horiz. % -185.68% -229.22% -161.25% -110.04% -96.36% 13.20% 100.00%
Tax -63 -149 5,030 -101 -251 -430 -3,703 -93.43%
  QoQ % 57.72% -102.96% 5,080.20% 59.76% 41.63% 88.39% -
  Horiz. % 1.70% 4.02% -135.84% 2.73% 6.78% 11.61% 100.00%
NP -7,054 -8,779 -1,041 -4,244 -3,879 67 62 -
  QoQ % 19.65% -743.32% 75.47% -9.41% -5,889.55% 8.06% -
  Horiz. % -11,377.42% -14,159.68% -1,679.03% -6,845.16% -6,256.45% 108.06% 100.00%
NP to SH -6,862 -8,696 -1,081 -4,306 -3,982 177 -120 1,395.31%
  QoQ % 21.09% -704.44% 74.90% -8.14% -2,349.72% 247.50% -
  Horiz. % 5,718.33% 7,246.67% 900.83% 3,588.33% 3,318.33% -147.50% 100.00%
Tax Rate - % - % - % - % - % 86.52 % 98.35 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -12.03% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 87.97% 100.00%
Total Cost 19,276 21,405 16,420 21,489 22,718 18,209 23,872 -13.32%
  QoQ % -9.95% 30.36% -23.59% -5.41% 24.76% -23.72% -
  Horiz. % 80.75% 89.67% 68.78% 90.02% 95.17% 76.28% 100.00%
Net Worth 264,657 270,884 280,225 280,225 283,339 289,566 289,566 -5.84%
  QoQ % -2.30% -3.33% 0.00% -1.10% -2.15% 0.00% -
  Horiz. % 91.40% 93.55% 96.77% 96.77% 97.85% 100.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 264,657 270,884 280,225 280,225 283,339 289,566 289,566 -5.84%
  QoQ % -2.30% -3.33% 0.00% -1.10% -2.15% 0.00% -
  Horiz. % 91.40% 93.55% 96.77% 96.77% 97.85% 100.00% 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -57.72 % -69.53 % -6.77 % -24.61 % -20.59 % 0.37 % 0.26 % -
  QoQ % 16.99% -927.03% 72.49% -19.52% -5,664.87% 42.31% -
  Horiz. % -22,200.00% -26,742.31% -2,603.85% -9,465.39% -7,919.23% 142.31% 100.00%
ROE -2.59 % -3.21 % -0.39 % -1.54 % -1.41 % 0.06 % -0.04 % 1,524.84%
  QoQ % 19.31% -723.08% 74.68% -9.22% -2,450.00% 250.00% -
  Horiz. % 6,475.00% 8,025.00% 975.00% 3,850.00% 3,525.00% -150.00% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.93 4.06 4.94 5.54 6.05 5.87 7.69 -36.16%
  QoQ % -3.20% -17.81% -10.83% -8.43% 3.07% -23.67% -
  Horiz. % 51.11% 52.80% 64.24% 72.04% 78.67% 76.33% 100.00%
EPS -2.20 -2.79 -0.35 -1.38 -1.28 0.06 -0.04 1,356.90%
  QoQ % 21.15% -697.14% 74.64% -7.81% -2,233.33% 250.00% -
  Horiz. % 5,500.00% 6,975.00% 875.00% 3,450.00% 3,200.00% -150.00% 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 0.8500 0.8700 0.9000 0.9000 0.9100 0.9300 0.9300 -5.84%
  QoQ % -2.30% -3.33% 0.00% -1.10% -2.15% 0.00% -
  Horiz. % 91.40% 93.55% 96.77% 96.77% 97.85% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.13 3.23 3.93 4.41 4.82 4.68 6.12 -36.13%
  QoQ % -3.10% -17.81% -10.88% -8.51% 2.99% -23.53% -
  Horiz. % 51.14% 52.78% 64.22% 72.06% 78.76% 76.47% 100.00%
EPS -1.76 -2.22 -0.28 -1.10 -1.02 0.05 -0.03 1,421.13%
  QoQ % 20.72% -692.86% 74.55% -7.84% -2,140.00% 266.67% -
  Horiz. % 5,866.67% 7,400.00% 933.33% 3,666.67% 3,400.00% -166.67% 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 0.6771 0.6930 0.7169 0.7169 0.7249 0.7408 0.7408 -5.83%
  QoQ % -2.29% -3.33% 0.00% -1.10% -2.15% 0.00% -
  Horiz. % 91.40% 93.55% 96.77% 96.77% 97.85% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.2800 0.2250 0.2500 0.3100 0.3150 0.3150 0.3200 -
P/RPS 7.13 5.55 5.06 5.60 5.21 5.37 4.16 43.36%
  QoQ % 28.47% 9.68% -9.64% 7.49% -2.98% 29.09% -
  Horiz. % 171.39% 133.41% 121.63% 134.62% 125.24% 129.09% 100.00%
P/EPS -12.70 -8.06 -72.01 -22.42 -24.63 554.12 -830.30 -93.89%
  QoQ % -57.57% 88.81% -221.19% 8.97% -104.44% 166.74% -
  Horiz. % 1.53% 0.97% 8.67% 2.70% 2.97% -66.74% 100.00%
EY -7.87 -12.41 -1.39 -4.46 -4.06 0.18 -0.12 1,538.79%
  QoQ % 36.58% -792.81% 68.83% -9.85% -2,355.56% 250.00% -
  Horiz. % 6,558.33% 10,341.67% 1,158.33% 3,716.67% 3,383.33% -150.00% 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 0.26 0.28 0.34 0.35 0.34 0.34 -1.98%
  QoQ % 26.92% -7.14% -17.65% -2.86% 2.94% 0.00% -
  Horiz. % 97.06% 76.47% 82.35% 100.00% 102.94% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 27/11/14 28/08/14 26/05/14 28/02/14 -
Price 0.2000 0.2950 0.2400 0.2850 0.3200 0.3350 0.3250 -
P/RPS 5.10 7.27 4.86 5.15 5.29 5.71 4.23 13.32%
  QoQ % -29.85% 49.59% -5.63% -2.65% -7.36% 34.99% -
  Horiz. % 120.57% 171.87% 114.89% 121.75% 125.06% 134.99% 100.00%
P/EPS -9.07 -10.56 -69.13 -20.61 -25.02 589.30 -843.27 -95.17%
  QoQ % 14.11% 84.72% -235.42% 17.63% -104.25% 169.88% -
  Horiz. % 1.08% 1.25% 8.20% 2.44% 2.97% -69.88% 100.00%
EY -11.02 -9.47 -1.45 -4.85 -4.00 0.17 -0.12 1,952.40%
  QoQ % -16.37% -553.10% 70.10% -21.25% -2,452.94% 241.67% -
  Horiz. % 9,183.33% 7,891.67% 1,208.33% 4,041.67% 3,333.33% -141.67% 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 0.24 0.34 0.27 0.32 0.35 0.36 0.35 -22.29%
  QoQ % -29.41% 25.93% -15.62% -8.57% -2.78% 2.86% -
  Horiz. % 68.57% 97.14% 77.14% 91.43% 100.00% 102.86% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers