Highlights

[EDEN] QoQ TTM Result on 2014-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -79.60%    YoY -     -207.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 64,083 69,733 78,294 83,735 86,990 92,035 83,665 -16.30%
  QoQ % -8.10% -10.93% -6.50% -3.74% -5.48% 10.00% -
  Horiz. % 76.59% 83.35% 93.58% 100.08% 103.97% 110.00% 100.00%
PBT -22,493 -13,366 -3,509 -234 4,363 4,055 13,980 -
  QoQ % -68.29% -280.91% -1,399.57% -105.36% 7.60% -70.99% -
  Horiz. % -160.89% -95.61% -25.10% -1.67% 31.21% 29.01% 100.00%
Tax 4,846 4,565 -4,485 -9,478 -9,726 -10,704 -8,767 -
  QoQ % 6.16% 201.78% 52.68% 2.55% 9.14% -22.09% -
  Horiz. % -55.28% -52.07% 51.16% 108.11% 110.94% 122.09% 100.00%
NP -17,647 -8,801 -7,994 -9,712 -5,363 -6,649 5,213 -
  QoQ % -100.51% -10.10% 17.69% -81.09% 19.34% -227.55% -
  Horiz. % -338.52% -168.83% -153.35% -186.30% -102.88% -127.55% 100.00%
NP to SH -17,695 -8,822 -8,231 -9,860 -5,490 -6,808 5,271 -
  QoQ % -100.58% -7.18% 16.52% -79.60% 19.36% -229.16% -
  Horiz. % -335.70% -167.37% -156.16% -187.06% -104.15% -129.16% 100.00%
Tax Rate - % - % - % - % 222.92 % 263.97 % 62.71 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -15.55% 320.94% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 355.48% 420.94% 100.00%
Total Cost 81,730 78,534 86,288 93,447 92,353 98,684 78,452 2.77%
  QoQ % 4.07% -8.99% -7.66% 1.18% -6.42% 25.79% -
  Horiz. % 104.18% 100.10% 109.99% 119.11% 117.72% 125.79% 100.00%
Net Worth 271,165 280,225 280,225 283,339 289,566 289,566 289,566 -4.29%
  QoQ % -3.23% 0.00% -1.10% -2.15% 0.00% 0.00% -
  Horiz. % 93.65% 96.77% 96.77% 97.85% 100.00% 100.00% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 271,165 280,225 280,225 283,339 289,566 289,566 289,566 -4.29%
  QoQ % -3.23% 0.00% -1.10% -2.15% 0.00% 0.00% -
  Horiz. % 93.65% 96.77% 96.77% 97.85% 100.00% 100.00% 100.00%
NOSH 311,684 311,362 311,362 311,362 311,362 311,362 311,362 0.07%
  QoQ % 0.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.10% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -27.54 % -12.62 % -10.21 % -11.60 % -6.17 % -7.22 % 6.23 % -
  QoQ % -118.23% -23.60% 11.98% -88.01% 14.54% -215.89% -
  Horiz. % -442.05% -202.57% -163.88% -186.20% -99.04% -115.89% 100.00%
ROE -6.53 % -3.15 % -2.94 % -3.48 % -1.90 % -2.35 % 1.82 % -
  QoQ % -107.30% -7.14% 15.52% -83.16% 19.15% -229.12% -
  Horiz. % -358.79% -173.08% -161.54% -191.21% -104.40% -129.12% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.56 22.40 25.15 26.89 27.94 29.56 26.87 -16.36%
  QoQ % -8.21% -10.93% -6.47% -3.76% -5.48% 10.01% -
  Horiz. % 76.52% 83.36% 93.60% 100.07% 103.98% 110.01% 100.00%
EPS -5.68 -2.83 -2.64 -3.17 -1.76 -2.19 1.69 -
  QoQ % -100.71% -7.20% 16.72% -80.11% 19.63% -229.59% -
  Horiz. % -336.09% -167.46% -156.21% -187.57% -104.14% -129.59% 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 0.8700 0.9000 0.9000 0.9100 0.9300 0.9300 0.9300 -4.35%
  QoQ % -3.33% 0.00% -1.10% -2.15% 0.00% 0.00% -
  Horiz. % 93.55% 96.77% 96.77% 97.85% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.22 17.65 19.82 21.20 22.02 23.30 21.18 -16.31%
  QoQ % -8.10% -10.95% -6.51% -3.72% -5.49% 10.01% -
  Horiz. % 76.58% 83.33% 93.58% 100.09% 103.97% 110.01% 100.00%
EPS -4.48 -2.23 -2.08 -2.50 -1.39 -1.72 1.33 -
  QoQ % -100.90% -7.21% 16.80% -79.86% 19.19% -229.32% -
  Horiz. % -336.84% -167.67% -156.39% -187.97% -104.51% -129.32% 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 0.6864 0.7094 0.7094 0.7173 0.7330 0.7330 0.7330 -4.29%
  QoQ % -3.24% 0.00% -1.10% -2.14% 0.00% 0.00% -
  Horiz. % 93.64% 96.78% 96.78% 97.86% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.2250 0.2500 0.3100 0.3150 0.3150 0.3200 0.3350 -
P/RPS 1.09 1.12 1.23 1.17 1.13 1.08 1.25 -8.73%
  QoQ % -2.68% -8.94% 5.13% 3.54% 4.63% -13.60% -
  Horiz. % 87.20% 89.60% 98.40% 93.60% 90.40% 86.40% 100.00%
P/EPS -3.96 -8.82 -11.73 -9.95 -17.87 -14.64 19.79 -
  QoQ % 55.10% 24.81% -17.89% 44.32% -22.06% -173.98% -
  Horiz. % -20.01% -44.57% -59.27% -50.28% -90.30% -73.98% 100.00%
EY -25.23 -11.33 -8.53 -10.05 -5.60 -6.83 5.05 -
  QoQ % -122.68% -32.83% 15.12% -79.46% 18.01% -235.25% -
  Horiz. % -499.60% -224.36% -168.91% -199.01% -110.89% -135.25% 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 0.26 0.28 0.34 0.35 0.34 0.34 0.36 -19.52%
  QoQ % -7.14% -17.65% -2.86% 2.94% 0.00% -5.56% -
  Horiz. % 72.22% 77.78% 94.44% 97.22% 94.44% 94.44% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 28/08/14 26/05/14 28/02/14 29/11/13 -
Price 0.2950 0.2400 0.2850 0.3200 0.3350 0.3250 0.3400 -
P/RPS 1.43 1.07 1.13 1.19 1.20 1.10 1.27 8.24%
  QoQ % 33.64% -5.31% -5.04% -0.83% 9.09% -13.39% -
  Horiz. % 112.60% 84.25% 88.98% 93.70% 94.49% 86.61% 100.00%
P/EPS -5.20 -8.47 -10.78 -10.11 -19.00 -14.86 20.08 -
  QoQ % 38.61% 21.43% -6.63% 46.79% -27.86% -174.00% -
  Horiz. % -25.90% -42.18% -53.69% -50.35% -94.62% -74.00% 100.00%
EY -19.24 -11.81 -9.28 -9.90 -5.26 -6.73 4.98 -
  QoQ % -62.91% -27.26% 6.26% -88.21% 21.84% -235.14% -
  Horiz. % -386.35% -237.15% -186.35% -198.80% -105.62% -135.14% 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 0.27 0.32 0.35 0.36 0.35 0.37 -5.49%
  QoQ % 25.93% -15.62% -8.57% -2.78% 2.86% -5.41% -
  Horiz. % 91.89% 72.97% 86.49% 94.59% 97.30% 94.59% 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.
 


 

1891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.760.00 
 KOTRA 1.850.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.4350.00 
 IRIS 0.1450.00 
 BTECH 0.2350.00 
 3A 0.880.00 
 TENAGA-C57 0.130.00 
Partners & Brokers