Highlights

[EDEN] QoQ Quarter Result on 2015-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -704.44%    YoY -     -5,012.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 14,124 12,569 12,222 12,626 15,379 17,245 18,839 -17.43%
  QoQ % 12.37% 2.84% -3.20% -17.90% -10.82% -8.46% -
  Horiz. % 74.97% 66.72% 64.88% 67.02% 81.63% 91.54% 100.00%
PBT -19,158 3,932 -6,991 -8,630 -6,071 -4,143 -3,628 202.32%
  QoQ % -587.23% 156.24% 18.99% -42.15% -46.54% -14.20% -
  Horiz. % 528.06% -108.38% 192.70% 237.87% 167.34% 114.20% 100.00%
Tax -14,960 -1,185 -63 -149 5,030 -101 -251 1,414.51%
  QoQ % -1,162.45% -1,780.95% 57.72% -102.96% 5,080.20% 59.76% -
  Horiz. % 5,960.16% 472.11% 25.10% 59.36% -2,003.98% 40.24% 100.00%
NP -34,118 2,747 -7,054 -8,779 -1,041 -4,244 -3,879 324.41%
  QoQ % -1,342.01% 138.94% 19.65% -743.32% 75.47% -9.41% -
  Horiz. % 879.56% -70.82% 181.85% 226.32% 26.84% 109.41% 100.00%
NP to SH -33,735 2,854 -6,862 -8,696 -1,081 -4,306 -3,982 313.96%
  QoQ % -1,282.03% 141.59% 21.09% -704.44% 74.90% -8.14% -
  Horiz. % 847.19% -71.67% 172.33% 218.38% 27.15% 108.14% 100.00%
Tax Rate - % 30.14 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 48,242 9,822 19,276 21,405 16,420 21,489 22,718 64.98%
  QoQ % 391.16% -49.05% -9.95% 30.36% -23.59% -5.41% -
  Horiz. % 212.35% 43.23% 84.85% 94.22% 72.28% 94.59% 100.00%
Net Worth 233,521 267,771 264,657 270,884 280,225 280,225 283,339 -12.06%
  QoQ % -12.79% 1.18% -2.30% -3.33% 0.00% -1.10% -
  Horiz. % 82.42% 94.51% 93.41% 95.60% 98.90% 98.90% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 233,521 267,771 264,657 270,884 280,225 280,225 283,339 -12.06%
  QoQ % -12.79% 1.18% -2.30% -3.33% 0.00% -1.10% -
  Horiz. % 82.42% 94.51% 93.41% 95.60% 98.90% 98.90% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -241.56 % 21.86 % -57.72 % -69.53 % -6.77 % -24.61 % -20.59 % 414.00%
  QoQ % -1,205.03% 137.87% 16.99% -927.03% 72.49% -19.52% -
  Horiz. % 1,173.19% -106.17% 280.33% 337.69% 32.88% 119.52% 100.00%
ROE -14.45 % 1.07 % -2.59 % -3.21 % -0.39 % -1.54 % -1.41 % 369.81%
  QoQ % -1,450.47% 141.31% 19.31% -723.08% 74.68% -9.22% -
  Horiz. % 1,024.82% -75.89% 183.69% 227.66% 27.66% 109.22% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.54 4.04 3.93 4.06 4.94 5.54 6.05 -17.38%
  QoQ % 12.38% 2.80% -3.20% -17.81% -10.83% -8.43% -
  Horiz. % 75.04% 66.78% 64.96% 67.11% 81.65% 91.57% 100.00%
EPS -10.83 0.92 -2.20 -2.79 -0.35 -1.38 -1.28 313.61%
  QoQ % -1,277.17% 141.82% 21.15% -697.14% 74.64% -7.81% -
  Horiz. % 846.09% -71.88% 171.88% 217.97% 27.34% 107.81% 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 0.7500 0.8600 0.8500 0.8700 0.9000 0.9000 0.9100 -12.06%
  QoQ % -12.79% 1.18% -2.30% -3.33% 0.00% -1.10% -
  Horiz. % 82.42% 94.51% 93.41% 95.60% 98.90% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.58 3.18 3.09 3.20 3.89 4.37 4.77 -17.37%
  QoQ % 12.58% 2.91% -3.44% -17.74% -10.98% -8.39% -
  Horiz. % 75.05% 66.67% 64.78% 67.09% 81.55% 91.61% 100.00%
EPS -8.54 0.72 -1.74 -2.20 -0.27 -1.09 -1.01 313.43%
  QoQ % -1,286.11% 141.38% 20.91% -714.81% 75.23% -7.92% -
  Horiz. % 845.54% -71.29% 172.28% 217.82% 26.73% 107.92% 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 0.5912 0.6779 0.6700 0.6857 0.7094 0.7094 0.7173 -12.06%
  QoQ % -12.79% 1.18% -2.29% -3.34% 0.00% -1.10% -
  Horiz. % 82.42% 94.51% 93.41% 95.59% 98.90% 98.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.2250 0.2100 0.2800 0.2250 0.2500 0.3100 0.3150 -
P/RPS 4.96 5.20 7.13 5.55 5.06 5.60 5.21 -3.22%
  QoQ % -4.62% -27.07% 28.47% 9.68% -9.64% 7.49% -
  Horiz. % 95.20% 99.81% 136.85% 106.53% 97.12% 107.49% 100.00%
P/EPS -2.08 22.91 -12.70 -8.06 -72.01 -22.42 -24.63 -80.66%
  QoQ % -109.08% 280.39% -57.57% 88.81% -221.19% 8.97% -
  Horiz. % 8.44% -93.02% 51.56% 32.72% 292.37% 91.03% 100.00%
EY -48.15 4.36 -7.87 -12.41 -1.39 -4.46 -4.06 417.71%
  QoQ % -1,204.36% 155.40% 36.58% -792.81% 68.83% -9.85% -
  Horiz. % 1,185.96% -107.39% 193.84% 305.67% 34.24% 109.85% 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 0.30 0.24 0.33 0.26 0.28 0.34 0.35 -9.74%
  QoQ % 25.00% -27.27% 26.92% -7.14% -17.65% -2.86% -
  Horiz. % 85.71% 68.57% 94.29% 74.29% 80.00% 97.14% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 27/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.2250 0.2700 0.2000 0.2950 0.2400 0.2850 0.3200 -
P/RPS 4.96 6.69 5.10 7.27 4.86 5.15 5.29 -4.19%
  QoQ % -25.86% 31.18% -29.85% 49.59% -5.63% -2.65% -
  Horiz. % 93.76% 126.47% 96.41% 137.43% 91.87% 97.35% 100.00%
P/EPS -2.08 29.46 -9.07 -10.56 -69.13 -20.61 -25.02 -80.87%
  QoQ % -107.06% 424.81% 14.11% 84.72% -235.42% 17.63% -
  Horiz. % 8.31% -117.75% 36.25% 42.21% 276.30% 82.37% 100.00%
EY -48.15 3.39 -11.02 -9.47 -1.45 -4.85 -4.00 422.86%
  QoQ % -1,520.35% 130.76% -16.37% -553.10% 70.10% -21.25% -
  Horiz. % 1,203.75% -84.75% 275.50% 236.75% 36.25% 121.25% 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 0.30 0.31 0.24 0.34 0.27 0.32 0.35 -9.74%
  QoQ % -3.23% 29.17% -29.41% 25.93% -15.62% -8.57% -
  Horiz. % 85.71% 88.57% 68.57% 97.14% 77.14% 91.43% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers