Highlights

[EDEN] QoQ TTM Result on 2013-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -1.92%    YoY -     -33.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 86,990 92,035 83,665 107,318 123,515 122,829 145,617 -29.09%
  QoQ % -5.48% 10.00% -22.04% -13.11% 0.56% -15.65% -
  Horiz. % 59.74% 63.20% 57.46% 73.70% 84.82% 84.35% 100.00%
PBT 4,363 4,055 13,980 12,947 12,720 12,956 20,570 -64.47%
  QoQ % 7.60% -70.99% 7.98% 1.78% -1.82% -37.02% -
  Horiz. % 21.21% 19.71% 67.96% 62.94% 61.84% 62.98% 100.00%
Tax -9,726 -10,704 -8,767 -3,831 -3,456 -2,235 -7,626 17.62%
  QoQ % 9.14% -22.09% -128.84% -10.85% -54.63% 70.69% -
  Horiz. % 127.54% 140.36% 114.96% 50.24% 45.32% 29.31% 100.00%
NP -5,363 -6,649 5,213 9,116 9,264 10,721 12,944 -
  QoQ % 19.34% -227.55% -42.81% -1.60% -13.59% -17.17% -
  Horiz. % -41.43% -51.37% 40.27% 70.43% 71.57% 82.83% 100.00%
NP to SH -5,490 -6,808 5,271 9,181 9,361 10,660 13,223 -
  QoQ % 19.36% -229.16% -42.59% -1.92% -12.19% -19.38% -
  Horiz. % -41.52% -51.49% 39.86% 69.43% 70.79% 80.62% 100.00%
Tax Rate 222.92 % 263.97 % 62.71 % 29.59 % 27.17 % 17.25 % 37.07 % 231.05%
  QoQ % -15.55% 320.94% 111.93% 8.91% 57.51% -53.47% -
  Horiz. % 601.35% 712.09% 169.17% 79.82% 73.29% 46.53% 100.00%
Total Cost 92,353 98,684 78,452 98,202 114,251 112,108 132,673 -21.47%
  QoQ % -6.42% 25.79% -20.11% -14.05% 1.91% -15.50% -
  Horiz. % 69.61% 74.38% 59.13% 74.02% 86.11% 84.50% 100.00%
Net Worth 289,566 289,566 289,566 295,793 295,793 295,793 283,500 1.42%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.34% -
  Horiz. % 102.14% 102.14% 102.14% 104.34% 104.34% 104.34% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 289,566 289,566 289,566 295,793 295,793 295,793 283,500 1.42%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.34% -
  Horiz. % 102.14% 102.14% 102.14% 104.34% 104.34% 104.34% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,538 -0.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.06% -
  Horiz. % 99.94% 99.94% 99.94% 99.94% 99.94% 99.94% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -6.17 % -7.22 % 6.23 % 8.49 % 7.50 % 8.73 % 8.89 % -
  QoQ % 14.54% -215.89% -26.62% 13.20% -14.09% -1.80% -
  Horiz. % -69.40% -81.21% 70.08% 95.50% 84.36% 98.20% 100.00%
ROE -1.90 % -2.35 % 1.82 % 3.10 % 3.16 % 3.60 % 4.66 % -
  QoQ % 19.15% -229.12% -41.29% -1.90% -12.22% -22.75% -
  Horiz. % -40.77% -50.43% 39.06% 66.52% 67.81% 77.25% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.94 29.56 26.87 34.47 39.67 39.45 46.74 -29.06%
  QoQ % -5.48% 10.01% -22.05% -13.11% 0.56% -15.60% -
  Horiz. % 59.78% 63.24% 57.49% 73.75% 84.87% 84.40% 100.00%
EPS -1.76 -2.19 1.69 2.95 3.01 3.42 4.24 -
  QoQ % 19.63% -229.59% -42.71% -1.99% -11.99% -19.34% -
  Horiz. % -41.51% -51.65% 39.86% 69.58% 70.99% 80.66% 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 0.9300 0.9500 0.9500 0.9500 0.9100 1.46%
  QoQ % 0.00% 0.00% -2.11% 0.00% 0.00% 4.40% -
  Horiz. % 102.20% 102.20% 102.20% 104.40% 104.40% 104.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.57 22.82 20.74 26.61 30.62 30.45 36.10 -29.08%
  QoQ % -5.48% 10.03% -22.06% -13.10% 0.56% -15.65% -
  Horiz. % 59.75% 63.21% 57.45% 73.71% 84.82% 84.35% 100.00%
EPS -1.36 -1.69 1.31 2.28 2.32 2.64 3.28 -
  QoQ % 19.53% -229.01% -42.54% -1.72% -12.12% -19.51% -
  Horiz. % -41.46% -51.52% 39.94% 69.51% 70.73% 80.49% 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 0.7179 0.7179 0.7179 0.7333 0.7333 0.7333 0.7028 1.43%
  QoQ % 0.00% 0.00% -2.10% 0.00% 0.00% 4.34% -
  Horiz. % 102.15% 102.15% 102.15% 104.34% 104.34% 104.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3150 0.3200 0.3350 0.3150 0.2800 0.2800 0.2800 -
P/RPS 1.13 1.08 1.25 0.91 0.71 0.71 0.60 52.56%
  QoQ % 4.63% -13.60% 37.36% 28.17% 0.00% 18.33% -
  Horiz. % 188.33% 180.00% 208.33% 151.67% 118.33% 118.33% 100.00%
P/EPS -17.87 -14.64 19.79 10.68 9.31 8.18 6.60 -
  QoQ % -22.06% -173.98% 85.30% 14.72% 13.81% 23.94% -
  Horiz. % -270.76% -221.82% 299.85% 161.82% 141.06% 123.94% 100.00%
EY -5.60 -6.83 5.05 9.36 10.74 12.23 15.16 -
  QoQ % 18.01% -235.25% -46.05% -12.85% -12.18% -19.33% -
  Horiz. % -36.94% -45.05% 33.31% 61.74% 70.84% 80.67% 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 0.34 0.36 0.33 0.29 0.29 0.31 6.36%
  QoQ % 0.00% -5.56% 9.09% 13.79% 0.00% -6.45% -
  Horiz. % 109.68% 109.68% 116.13% 106.45% 93.55% 93.55% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 29/11/13 28/08/13 30/05/13 28/02/13 30/11/12 -
Price 0.3350 0.3250 0.3400 0.2850 0.3450 0.2600 0.2700 -
P/RPS 1.20 1.10 1.27 0.83 0.87 0.66 0.58 62.44%
  QoQ % 9.09% -13.39% 53.01% -4.60% 31.82% 13.79% -
  Horiz. % 206.90% 189.66% 218.97% 143.10% 150.00% 113.79% 100.00%
P/EPS -19.00 -14.86 20.08 9.67 11.48 7.59 6.36 -
  QoQ % -27.86% -174.00% 107.65% -15.77% 51.25% 19.34% -
  Horiz. % -298.74% -233.65% 315.72% 152.04% 180.50% 119.34% 100.00%
EY -5.26 -6.73 4.98 10.35 8.71 13.17 15.72 -
  QoQ % 21.84% -235.14% -51.88% 18.83% -33.86% -16.22% -
  Horiz. % -33.46% -42.81% 31.68% 65.84% 55.41% 83.78% 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 0.35 0.37 0.30 0.36 0.27 0.30 12.94%
  QoQ % 2.86% -5.41% 23.33% -16.67% 33.33% -10.00% -
  Horiz. % 120.00% 116.67% 123.33% 100.00% 120.00% 90.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers