Highlights

[EDEN] QoQ Quarter Result on 2013-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -109.54%    YoY -     -822.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 23,934 22,686 22,094 23,321 15,564 46,339 38,291 -26.83%
  QoQ % 5.50% 2.68% -5.26% 49.84% -66.41% 21.02% -
  Horiz. % 62.51% 59.25% 57.70% 60.90% 40.65% 121.02% 100.00%
PBT 3,765 -868 969 189 13,690 -1,901 742 194.41%
  QoQ % 533.76% -189.58% 412.70% -98.62% 820.15% -356.20% -
  Horiz. % 507.41% -116.98% 130.59% 25.47% 1,845.01% -256.20% 100.00%
Tax -3,703 -5,094 -499 -1,408 -1,766 -158 -124 856.61%
  QoQ % 27.31% -920.84% 64.56% 20.27% -1,017.72% -27.42% -
  Horiz. % 2,986.29% 4,108.06% 402.42% 1,135.48% 1,424.19% 127.42% 100.00%
NP 62 -5,962 470 -1,219 11,924 -2,059 618 -78.32%
  QoQ % 101.04% -1,368.51% 138.56% -110.22% 679.12% -433.17% -
  Horiz. % 10.03% -964.72% 76.05% -197.25% 1,929.45% -333.17% 100.00%
NP to SH -120 -5,935 388 -1,141 11,959 -2,025 568 -
  QoQ % 97.98% -1,629.64% 134.01% -109.54% 690.57% -456.51% -
  Horiz. % -21.13% -1,044.89% 68.31% -200.88% 2,105.46% -356.51% 100.00%
Tax Rate 98.35 % - % 51.50 % 744.97 % 12.90 % - % 16.71 % 224.93%
  QoQ % 0.00% 0.00% -93.09% 5,674.96% 0.00% 0.00% -
  Horiz. % 588.57% 0.00% 308.20% 4,458.23% 77.20% 0.00% 100.00%
Total Cost 23,872 28,648 21,624 24,540 3,640 48,398 37,673 -26.16%
  QoQ % -16.67% 32.48% -11.88% 574.18% -92.48% 28.47% -
  Horiz. % 63.37% 76.04% 57.40% 65.14% 9.66% 128.47% 100.00%
Net Worth 289,566 289,566 295,793 295,793 295,793 283,339 286,453 0.72%
  QoQ % 0.00% -2.11% 0.00% 0.00% 4.40% -1.09% -
  Horiz. % 101.09% 101.09% 103.26% 103.26% 103.26% 98.91% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 289,566 289,566 295,793 295,793 295,793 283,339 286,453 0.72%
  QoQ % 0.00% -2.11% 0.00% 0.00% 4.40% -1.09% -
  Horiz. % 101.09% 101.09% 103.26% 103.26% 103.26% 98.91% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.26 % -26.28 % 2.13 % -5.23 % 76.61 % -4.44 % 1.61 % -70.25%
  QoQ % 100.99% -1,333.80% 140.73% -106.83% 1,825.45% -375.78% -
  Horiz. % 16.15% -1,632.30% 132.30% -324.84% 4,758.39% -275.78% 100.00%
ROE -0.04 % -2.05 % 0.13 % -0.39 % 4.04 % -0.71 % 0.20 % -
  QoQ % 98.05% -1,676.92% 133.33% -109.65% 669.01% -455.00% -
  Horiz. % -20.00% -1,025.00% 65.00% -195.00% 2,020.00% -355.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.69 7.29 7.10 7.49 5.00 14.88 12.30 -26.82%
  QoQ % 5.49% 2.68% -5.21% 49.80% -66.40% 20.98% -
  Horiz. % 62.52% 59.27% 57.72% 60.89% 40.65% 120.98% 100.00%
EPS -0.04 -1.91 0.12 -0.37 3.84 -0.65 0.18 -
  QoQ % 97.91% -1,691.67% 132.43% -109.64% 690.77% -461.11% -
  Horiz. % -22.22% -1,061.11% 66.67% -205.56% 2,133.33% -361.11% 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 0.9300 0.9500 0.9500 0.9500 0.9100 0.9200 0.72%
  QoQ % 0.00% -2.11% 0.00% 0.00% 4.40% -1.09% -
  Horiz. % 101.09% 101.09% 103.26% 103.26% 103.26% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.12 5.80 5.65 5.97 3.98 11.86 9.80 -26.88%
  QoQ % 5.52% 2.65% -5.36% 50.00% -66.44% 21.02% -
  Horiz. % 62.45% 59.18% 57.65% 60.92% 40.61% 121.02% 100.00%
EPS -0.03 -1.52 0.10 -0.29 3.06 -0.52 0.15 -
  QoQ % 98.03% -1,620.00% 134.48% -109.48% 688.46% -446.67% -
  Horiz. % -20.00% -1,013.33% 66.67% -193.33% 2,040.00% -346.67% 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 0.7408 0.7408 0.7568 0.7568 0.7568 0.7249 0.7329 0.72%
  QoQ % 0.00% -2.11% 0.00% 0.00% 4.40% -1.09% -
  Horiz. % 101.08% 101.08% 103.26% 103.26% 103.26% 98.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3200 0.3350 0.3150 0.2800 0.2800 0.2800 0.3200 -
P/RPS 4.16 4.60 4.44 3.74 5.60 1.88 2.60 36.68%
  QoQ % -9.57% 3.60% 18.72% -33.21% 197.87% -27.69% -
  Horiz. % 160.00% 176.92% 170.77% 143.85% 215.38% 72.31% 100.00%
P/EPS -830.30 -17.57 252.78 -76.41 7.29 -43.05 175.42 -
  QoQ % -4,625.67% -106.95% 430.82% -1,148.15% 116.93% -124.54% -
  Horiz. % -473.32% -10.02% 144.10% -43.56% 4.16% -24.54% 100.00%
EY -0.12 -5.69 0.40 -1.31 13.72 -2.32 0.57 -
  QoQ % 97.89% -1,522.50% 130.53% -109.55% 691.38% -507.02% -
  Horiz. % -21.05% -998.25% 70.18% -229.82% 2,407.02% -407.02% 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 0.36 0.33 0.29 0.29 0.31 0.35 -1.91%
  QoQ % -5.56% 9.09% 13.79% 0.00% -6.45% -11.43% -
  Horiz. % 97.14% 102.86% 94.29% 82.86% 82.86% 88.57% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.3250 0.3400 0.2850 0.3450 0.2600 0.2700 0.2900 -
P/RPS 4.23 4.67 4.02 4.61 5.20 1.81 2.36 47.40%
  QoQ % -9.42% 16.17% -12.80% -11.35% 187.29% -23.31% -
  Horiz. % 179.24% 197.88% 170.34% 195.34% 220.34% 76.69% 100.00%
P/EPS -843.27 -17.84 228.71 -94.15 6.77 -41.51 158.97 -
  QoQ % -4,626.85% -107.80% 342.92% -1,490.69% 116.31% -126.11% -
  Horiz. % -530.46% -11.22% 143.87% -59.23% 4.26% -26.11% 100.00%
EY -0.12 -5.61 0.44 -1.06 14.77 -2.41 0.63 -
  QoQ % 97.86% -1,375.00% 141.51% -107.18% 712.86% -482.54% -
  Horiz. % -19.05% -890.48% 69.84% -168.25% 2,344.44% -382.54% 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 0.35 0.37 0.30 0.36 0.27 0.30 0.32 6.14%
  QoQ % -5.41% 23.33% -16.67% 33.33% -10.00% -6.25% -
  Horiz. % 109.38% 115.62% 93.75% 112.50% 84.38% 93.75% 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