Highlights

[EDEN] QoQ Quarter Result on 2014-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     74.90%    YoY -     -800.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 12,569 12,222 12,626 15,379 17,245 18,839 18,276 -22.07%
  QoQ % 2.84% -3.20% -17.90% -10.82% -8.46% 3.08% -
  Horiz. % 68.77% 66.87% 69.09% 84.15% 94.36% 103.08% 100.00%
PBT 3,932 -6,991 -8,630 -6,071 -4,143 -3,628 497 296.54%
  QoQ % 156.24% 18.99% -42.15% -46.54% -14.20% -829.98% -
  Horiz. % 791.15% -1,406.64% -1,736.42% -1,221.53% -833.60% -729.98% 100.00%
Tax -1,185 -63 -149 5,030 -101 -251 -430 96.44%
  QoQ % -1,780.95% 57.72% -102.96% 5,080.20% 59.76% 41.63% -
  Horiz. % 275.58% 14.65% 34.65% -1,169.77% 23.49% 58.37% 100.00%
NP 2,747 -7,054 -8,779 -1,041 -4,244 -3,879 67 1,086.34%
  QoQ % 138.94% 19.65% -743.32% 75.47% -9.41% -5,889.55% -
  Horiz. % 4,100.00% -10,528.36% -13,102.98% -1,553.73% -6,334.33% -5,789.55% 100.00%
NP to SH 2,854 -6,862 -8,696 -1,081 -4,306 -3,982 177 537.17%
  QoQ % 141.59% 21.09% -704.44% 74.90% -8.14% -2,349.72% -
  Horiz. % 1,612.43% -3,876.84% -4,912.99% -610.73% -2,432.77% -2,249.72% 100.00%
Tax Rate 30.14 % - % - % - % - % - % 86.52 % -50.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.84% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 9,822 19,276 21,405 16,420 21,489 22,718 18,209 -33.71%
  QoQ % -49.05% -9.95% 30.36% -23.59% -5.41% 24.76% -
  Horiz. % 53.94% 105.86% 117.55% 90.18% 118.01% 124.76% 100.00%
Net Worth 267,771 264,657 270,884 280,225 280,225 283,339 289,566 -5.08%
  QoQ % 1.18% -2.30% -3.33% 0.00% -1.10% -2.15% -
  Horiz. % 92.47% 91.40% 93.55% 96.77% 96.77% 97.85% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 267,771 264,657 270,884 280,225 280,225 283,339 289,566 -5.08%
  QoQ % 1.18% -2.30% -3.33% 0.00% -1.10% -2.15% -
  Horiz. % 92.47% 91.40% 93.55% 96.77% 96.77% 97.85% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.86 % -57.72 % -69.53 % -6.77 % -24.61 % -20.59 % 0.37 % 1,413.17%
  QoQ % 137.87% 16.99% -927.03% 72.49% -19.52% -5,664.87% -
  Horiz. % 5,908.11% -15,600.00% -18,791.89% -1,829.73% -6,651.35% -5,564.86% 100.00%
ROE 1.07 % -2.59 % -3.21 % -0.39 % -1.54 % -1.41 % 0.06 % 581.39%
  QoQ % 141.31% 19.31% -723.08% 74.68% -9.22% -2,450.00% -
  Horiz. % 1,783.33% -4,316.67% -5,350.00% -650.00% -2,566.67% -2,350.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.04 3.93 4.06 4.94 5.54 6.05 5.87 -22.03%
  QoQ % 2.80% -3.20% -17.81% -10.83% -8.43% 3.07% -
  Horiz. % 68.82% 66.95% 69.17% 84.16% 94.38% 103.07% 100.00%
EPS 0.92 -2.20 -2.79 -0.35 -1.38 -1.28 0.06 516.17%
  QoQ % 141.82% 21.15% -697.14% 74.64% -7.81% -2,233.33% -
  Horiz. % 1,533.33% -3,666.67% -4,650.00% -583.33% -2,300.00% -2,133.33% 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 0.8600 0.8500 0.8700 0.9000 0.9000 0.9100 0.9300 -5.08%
  QoQ % 1.18% -2.30% -3.33% 0.00% -1.10% -2.15% -
  Horiz. % 92.47% 91.40% 93.55% 96.77% 96.77% 97.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.22 3.13 3.23 3.93 4.41 4.82 4.68 -22.05%
  QoQ % 2.88% -3.10% -17.81% -10.88% -8.51% 2.99% -
  Horiz. % 68.80% 66.88% 69.02% 83.97% 94.23% 102.99% 100.00%
EPS 0.73 -1.76 -2.22 -0.28 -1.10 -1.02 0.05 496.39%
  QoQ % 141.48% 20.72% -692.86% 74.55% -7.84% -2,140.00% -
  Horiz. % 1,460.00% -3,520.00% -4,440.00% -560.00% -2,200.00% -2,040.00% 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 0.6851 0.6771 0.6930 0.7169 0.7169 0.7249 0.7408 -5.07%
  QoQ % 1.18% -2.29% -3.33% 0.00% -1.10% -2.15% -
  Horiz. % 92.48% 91.40% 93.55% 96.77% 96.77% 97.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2100 0.2800 0.2250 0.2500 0.3100 0.3150 0.3150 -
P/RPS 5.20 7.13 5.55 5.06 5.60 5.21 5.37 -2.12%
  QoQ % -27.07% 28.47% 9.68% -9.64% 7.49% -2.98% -
  Horiz. % 96.83% 132.77% 103.35% 94.23% 104.28% 97.02% 100.00%
P/EPS 22.91 -12.70 -8.06 -72.01 -22.42 -24.63 554.12 -88.02%
  QoQ % 280.39% -57.57% 88.81% -221.19% 8.97% -104.44% -
  Horiz. % 4.13% -2.29% -1.45% -13.00% -4.05% -4.44% 100.00%
EY 4.36 -7.87 -12.41 -1.39 -4.46 -4.06 0.18 735.54%
  QoQ % 155.40% 36.58% -792.81% 68.83% -9.85% -2,355.56% -
  Horiz. % 2,422.22% -4,372.22% -6,894.44% -772.22% -2,477.78% -2,255.56% 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 0.33 0.26 0.28 0.34 0.35 0.34 -20.70%
  QoQ % -27.27% 26.92% -7.14% -17.65% -2.86% 2.94% -
  Horiz. % 70.59% 97.06% 76.47% 82.35% 100.00% 102.94% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 29/05/15 27/02/15 27/11/14 28/08/14 26/05/14 -
Price 0.2700 0.2000 0.2950 0.2400 0.2850 0.3200 0.3350 -
P/RPS 6.69 5.10 7.27 4.86 5.15 5.29 5.71 11.13%
  QoQ % 31.18% -29.85% 49.59% -5.63% -2.65% -7.36% -
  Horiz. % 117.16% 89.32% 127.32% 85.11% 90.19% 92.64% 100.00%
P/EPS 29.46 -9.07 -10.56 -69.13 -20.61 -25.02 589.30 -86.40%
  QoQ % 424.81% 14.11% 84.72% -235.42% 17.63% -104.25% -
  Horiz. % 5.00% -1.54% -1.79% -11.73% -3.50% -4.25% 100.00%
EY 3.39 -11.02 -9.47 -1.45 -4.85 -4.00 0.17 634.02%
  QoQ % 130.76% -16.37% -553.10% 70.10% -21.25% -2,452.94% -
  Horiz. % 1,994.12% -6,482.35% -5,570.59% -852.94% -2,852.94% -2,352.94% 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 0.31 0.24 0.34 0.27 0.32 0.35 0.36 -9.48%
  QoQ % 29.17% -29.41% 25.93% -15.62% -8.57% -2.78% -
  Horiz. % 86.11% 66.67% 94.44% 75.00% 88.89% 97.22% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers