Highlights

[EDEN] QoQ Quarter Result on 2013-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     97.98%    YoY -     -101.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,245 18,839 18,276 23,934 22,686 22,094 23,321 -18.21%
  QoQ % -8.46% 3.08% -23.64% 5.50% 2.68% -5.26% -
  Horiz. % 73.95% 80.78% 78.37% 102.63% 97.28% 94.74% 100.00%
PBT -4,143 -3,628 497 3,765 -868 969 189 -
  QoQ % -14.20% -829.98% -86.80% 533.76% -189.58% 412.70% -
  Horiz. % -2,192.06% -1,919.58% 262.96% 1,992.06% -459.26% 512.70% 100.00%
Tax -101 -251 -430 -3,703 -5,094 -499 -1,408 -82.71%
  QoQ % 59.76% 41.63% 88.39% 27.31% -920.84% 64.56% -
  Horiz. % 7.17% 17.83% 30.54% 263.00% 361.79% 35.44% 100.00%
NP -4,244 -3,879 67 62 -5,962 470 -1,219 129.54%
  QoQ % -9.41% -5,889.55% 8.06% 101.04% -1,368.51% 138.56% -
  Horiz. % 348.15% 318.21% -5.50% -5.09% 489.09% -38.56% 100.00%
NP to SH -4,306 -3,982 177 -120 -5,935 388 -1,141 142.20%
  QoQ % -8.14% -2,349.72% 247.50% 97.98% -1,629.64% 134.01% -
  Horiz. % 377.39% 348.99% -15.51% 10.52% 520.16% -34.01% 100.00%
Tax Rate - % - % 86.52 % 98.35 % - % 51.50 % 744.97 % -
  QoQ % 0.00% 0.00% -12.03% 0.00% 0.00% -93.09% -
  Horiz. % 0.00% 0.00% 11.61% 13.20% 0.00% 6.91% 100.00%
Total Cost 21,489 22,718 18,209 23,872 28,648 21,624 24,540 -8.46%
  QoQ % -5.41% 24.76% -23.72% -16.67% 32.48% -11.88% -
  Horiz. % 87.57% 92.58% 74.20% 97.28% 116.74% 88.12% 100.00%
Net Worth 280,225 283,339 289,566 289,566 289,566 295,793 295,793 -3.54%
  QoQ % -1.10% -2.15% 0.00% 0.00% -2.11% 0.00% -
  Horiz. % 94.74% 95.79% 97.89% 97.89% 97.89% 100.00% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 280,225 283,339 289,566 289,566 289,566 295,793 295,793 -3.54%
  QoQ % -1.10% -2.15% 0.00% 0.00% -2.11% 0.00% -
  Horiz. % 94.74% 95.79% 97.89% 97.89% 97.89% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -24.61 % -20.59 % 0.37 % 0.26 % -26.28 % 2.13 % -5.23 % 180.54%
  QoQ % -19.52% -5,664.87% 42.31% 100.99% -1,333.80% 140.73% -
  Horiz. % 470.55% 393.69% -7.07% -4.97% 502.49% -40.73% 100.00%
ROE -1.54 % -1.41 % 0.06 % -0.04 % -2.05 % 0.13 % -0.39 % 149.62%
  QoQ % -9.22% -2,450.00% 250.00% 98.05% -1,676.92% 133.33% -
  Horiz. % 394.87% 361.54% -15.38% 10.26% 525.64% -33.33% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.54 6.05 5.87 7.69 7.29 7.10 7.49 -18.20%
  QoQ % -8.43% 3.07% -23.67% 5.49% 2.68% -5.21% -
  Horiz. % 73.97% 80.77% 78.37% 102.67% 97.33% 94.79% 100.00%
EPS -1.38 -1.28 0.06 -0.04 -1.91 0.12 -0.37 140.31%
  QoQ % -7.81% -2,233.33% 250.00% 97.91% -1,691.67% 132.43% -
  Horiz. % 372.97% 345.95% -16.22% 10.81% 516.22% -32.43% 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 0.9000 0.9100 0.9300 0.9300 0.9300 0.9500 0.9500 -3.54%
  QoQ % -1.10% -2.15% 0.00% 0.00% -2.11% 0.00% -
  Horiz. % 94.74% 95.79% 97.89% 97.89% 97.89% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.37 4.77 4.63 6.06 5.74 5.59 5.90 -18.12%
  QoQ % -8.39% 3.02% -23.60% 5.57% 2.68% -5.25% -
  Horiz. % 74.07% 80.85% 78.47% 102.71% 97.29% 94.75% 100.00%
EPS -1.09 -1.01 0.04 -0.03 -1.50 0.10 -0.29 141.55%
  QoQ % -7.92% -2,625.00% 233.33% 98.00% -1,600.00% 134.48% -
  Horiz. % 375.86% 348.28% -13.79% 10.34% 517.24% -34.48% 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 0.7094 0.7173 0.7330 0.7330 0.7330 0.7488 0.7488 -3.54%
  QoQ % -1.10% -2.14% 0.00% 0.00% -2.11% 0.00% -
  Horiz. % 94.74% 95.79% 97.89% 97.89% 97.89% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.3100 0.3150 0.3150 0.3200 0.3350 0.3150 0.2800 -
P/RPS 5.60 5.21 5.37 4.16 4.60 4.44 3.74 30.85%
  QoQ % 7.49% -2.98% 29.09% -9.57% 3.60% 18.72% -
  Horiz. % 149.73% 139.30% 143.58% 111.23% 122.99% 118.72% 100.00%
P/EPS -22.42 -24.63 554.12 -830.30 -17.57 252.78 -76.41 -55.81%
  QoQ % 8.97% -104.44% 166.74% -4,625.67% -106.95% 430.82% -
  Horiz. % 29.34% 32.23% -725.19% 1,086.64% 22.99% -330.82% 100.00%
EY -4.46 -4.06 0.18 -0.12 -5.69 0.40 -1.31 126.14%
  QoQ % -9.85% -2,355.56% 250.00% 97.89% -1,522.50% 130.53% -
  Horiz. % 340.46% 309.92% -13.74% 9.16% 434.35% -30.53% 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 0.35 0.34 0.34 0.36 0.33 0.29 11.18%
  QoQ % -2.86% 2.94% 0.00% -5.56% 9.09% 13.79% -
  Horiz. % 117.24% 120.69% 117.24% 117.24% 124.14% 113.79% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 30/05/13 -
Price 0.2850 0.3200 0.3350 0.3250 0.3400 0.2850 0.3450 -
P/RPS 5.15 5.29 5.71 4.23 4.67 4.02 4.61 7.66%
  QoQ % -2.65% -7.36% 34.99% -9.42% 16.17% -12.80% -
  Horiz. % 111.71% 114.75% 123.86% 91.76% 101.30% 87.20% 100.00%
P/EPS -20.61 -25.02 589.30 -843.27 -17.84 228.71 -94.15 -63.64%
  QoQ % 17.63% -104.25% 169.88% -4,626.85% -107.80% 342.92% -
  Horiz. % 21.89% 26.57% -625.92% 895.67% 18.95% -242.92% 100.00%
EY -4.85 -4.00 0.17 -0.12 -5.61 0.44 -1.06 175.35%
  QoQ % -21.25% -2,452.94% 241.67% 97.86% -1,375.00% 141.51% -
  Horiz. % 457.55% 377.36% -16.04% 11.32% 529.25% -41.51% 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 0.32 0.35 0.36 0.35 0.37 0.30 0.36 -7.55%
  QoQ % -8.57% -2.78% 2.86% -5.41% 23.33% -16.67% -
  Horiz. % 88.89% 97.22% 100.00% 97.22% 102.78% 83.33% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers