Highlights

[EDEN] QoQ Quarter Result on 2012-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     690.57%    YoY -     -17.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 22,686 22,094 23,321 15,564 46,339 38,291 22,635 0.15%
  QoQ % 2.68% -5.26% 49.84% -66.41% 21.02% 69.17% -
  Horiz. % 100.23% 97.61% 103.03% 68.76% 204.72% 169.17% 100.00%
PBT -868 969 189 13,690 -1,901 742 425 -
  QoQ % -189.58% 412.70% -98.62% 820.15% -356.20% 74.59% -
  Horiz. % -204.24% 228.00% 44.47% 3,221.18% -447.29% 174.59% 100.00%
Tax -5,094 -499 -1,408 -1,766 -158 -124 -187 803.52%
  QoQ % -920.84% 64.56% 20.27% -1,017.72% -27.42% 33.69% -
  Horiz. % 2,724.06% 266.84% 752.94% 944.39% 84.49% 66.31% 100.00%
NP -5,962 470 -1,219 11,924 -2,059 618 238 -
  QoQ % -1,368.51% 138.56% -110.22% 679.12% -433.17% 159.66% -
  Horiz. % -2,505.04% 197.48% -512.18% 5,010.08% -865.13% 259.66% 100.00%
NP to SH -5,935 388 -1,141 11,959 -2,025 568 158 -
  QoQ % -1,629.64% 134.01% -109.54% 690.57% -456.51% 259.49% -
  Horiz. % -3,756.33% 245.57% -722.15% 7,568.99% -1,281.65% 359.49% 100.00%
Tax Rate - % 51.50 % 744.97 % 12.90 % - % 16.71 % 44.00 % -
  QoQ % 0.00% -93.09% 5,674.96% 0.00% 0.00% -62.02% -
  Horiz. % 0.00% 117.05% 1,693.11% 29.32% 0.00% 37.98% 100.00%
Total Cost 28,648 21,624 24,540 3,640 48,398 37,673 22,397 17.82%
  QoQ % 32.48% -11.88% 574.18% -92.48% 28.47% 68.21% -
  Horiz. % 127.91% 96.55% 109.57% 16.25% 216.09% 168.21% 100.00%
Net Worth 289,566 295,793 295,793 295,793 283,339 286,453 286,453 0.72%
  QoQ % -2.11% 0.00% 0.00% 4.40% -1.09% 0.00% -
  Horiz. % 101.09% 103.26% 103.26% 103.26% 98.91% 100.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 289,566 295,793 295,793 295,793 283,339 286,453 286,453 0.72%
  QoQ % -2.11% 0.00% 0.00% 4.40% -1.09% 0.00% -
  Horiz. % 101.09% 103.26% 103.26% 103.26% 98.91% 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -26.28 % 2.13 % -5.23 % 76.61 % -4.44 % 1.61 % 1.05 % -
  QoQ % -1,333.80% 140.73% -106.83% 1,825.45% -375.78% 53.33% -
  Horiz. % -2,502.86% 202.86% -498.10% 7,296.19% -422.86% 153.33% 100.00%
ROE -2.05 % 0.13 % -0.39 % 4.04 % -0.71 % 0.20 % 0.06 % -
  QoQ % -1,676.92% 133.33% -109.65% 669.01% -455.00% 233.33% -
  Horiz. % -3,416.67% 216.67% -650.00% 6,733.33% -1,183.33% 333.33% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.29 7.10 7.49 5.00 14.88 12.30 7.27 0.18%
  QoQ % 2.68% -5.21% 49.80% -66.40% 20.98% 69.19% -
  Horiz. % 100.28% 97.66% 103.03% 68.78% 204.68% 169.19% 100.00%
EPS -1.91 0.12 -0.37 3.84 -0.65 0.18 0.05 -
  QoQ % -1,691.67% 132.43% -109.64% 690.77% -461.11% 260.00% -
  Horiz. % -3,820.00% 240.00% -740.00% 7,680.00% -1,300.00% 360.00% 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 0.9300 0.9500 0.9500 0.9500 0.9100 0.9200 0.9200 0.72%
  QoQ % -2.11% 0.00% 0.00% 4.40% -1.09% 0.00% -
  Horiz. % 101.09% 103.26% 103.26% 103.26% 98.91% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.74 5.59 5.90 3.94 11.73 9.69 5.73 0.12%
  QoQ % 2.68% -5.25% 49.75% -66.41% 21.05% 69.11% -
  Horiz. % 100.17% 97.56% 102.97% 68.76% 204.71% 169.11% 100.00%
EPS -1.50 0.10 -0.29 3.03 -0.51 0.14 0.04 -
  QoQ % -1,600.00% 134.48% -109.57% 694.12% -464.29% 250.00% -
  Horiz. % -3,750.00% 250.00% -725.00% 7,575.00% -1,275.00% 350.00% 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 0.7330 0.7488 0.7488 0.7488 0.7173 0.7251 0.7251 0.72%
  QoQ % -2.11% 0.00% 0.00% 4.39% -1.08% 0.00% -
  Horiz. % 101.09% 103.27% 103.27% 103.27% 98.92% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3350 0.3150 0.2800 0.2800 0.2800 0.3200 0.3300 -
P/RPS 4.60 4.44 3.74 5.60 1.88 2.60 4.54 0.88%
  QoQ % 3.60% 18.72% -33.21% 197.87% -27.69% -42.73% -
  Horiz. % 101.32% 97.80% 82.38% 123.35% 41.41% 57.27% 100.00%
P/EPS -17.57 252.78 -76.41 7.29 -43.05 175.42 650.31 -
  QoQ % -106.95% 430.82% -1,148.15% 116.93% -124.54% -73.03% -
  Horiz. % -2.70% 38.87% -11.75% 1.12% -6.62% 26.97% 100.00%
EY -5.69 0.40 -1.31 13.72 -2.32 0.57 0.15 -
  QoQ % -1,522.50% 130.53% -109.55% 691.38% -507.02% 280.00% -
  Horiz. % -3,793.33% 266.67% -873.33% 9,146.67% -1,546.67% 380.00% 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 0.36 0.33 0.29 0.29 0.31 0.35 0.36 -
  QoQ % 9.09% 13.79% 0.00% -6.45% -11.43% -2.78% -
  Horiz. % 100.00% 91.67% 80.56% 80.56% 86.11% 97.22% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.3400 0.2850 0.3450 0.2600 0.2700 0.2900 0.3000 -
P/RPS 4.67 4.02 4.61 5.20 1.81 2.36 4.13 8.53%
  QoQ % 16.17% -12.80% -11.35% 187.29% -23.31% -42.86% -
  Horiz. % 113.08% 97.34% 111.62% 125.91% 43.83% 57.14% 100.00%
P/EPS -17.84 228.71 -94.15 6.77 -41.51 158.97 591.19 -
  QoQ % -107.80% 342.92% -1,490.69% 116.31% -126.11% -73.11% -
  Horiz. % -3.02% 38.69% -15.93% 1.15% -7.02% 26.89% 100.00%
EY -5.61 0.44 -1.06 14.77 -2.41 0.63 0.17 -
  QoQ % -1,375.00% 141.51% -107.18% 712.86% -482.54% 270.59% -
  Horiz. % -3,300.00% 258.82% -623.53% 8,688.24% -1,417.65% 370.59% 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 0.37 0.30 0.36 0.27 0.30 0.32 0.33 7.92%
  QoQ % 23.33% -16.67% 33.33% -10.00% -6.25% -3.03% -
  Horiz. % 112.12% 90.91% 109.09% 81.82% 90.91% 96.97% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers