Highlights

[EDEN] QoQ TTM Result on 2013-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -229.16%    YoY -     -163.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 78,294 83,735 86,990 92,035 83,665 107,318 123,515 -26.19%
  QoQ % -6.50% -3.74% -5.48% 10.00% -22.04% -13.11% -
  Horiz. % 63.39% 67.79% 70.43% 74.51% 67.74% 86.89% 100.00%
PBT -3,509 -234 4,363 4,055 13,980 12,947 12,720 -
  QoQ % -1,399.57% -105.36% 7.60% -70.99% 7.98% 1.78% -
  Horiz. % -27.59% -1.84% 34.30% 31.88% 109.91% 101.78% 100.00%
Tax -4,485 -9,478 -9,726 -10,704 -8,767 -3,831 -3,456 18.96%
  QoQ % 52.68% 2.55% 9.14% -22.09% -128.84% -10.85% -
  Horiz. % 129.77% 274.25% 281.42% 309.72% 253.67% 110.85% 100.00%
NP -7,994 -9,712 -5,363 -6,649 5,213 9,116 9,264 -
  QoQ % 17.69% -81.09% 19.34% -227.55% -42.81% -1.60% -
  Horiz. % -86.29% -104.84% -57.89% -71.77% 56.27% 98.40% 100.00%
NP to SH -8,231 -9,860 -5,490 -6,808 5,271 9,181 9,361 -
  QoQ % 16.52% -79.60% 19.36% -229.16% -42.59% -1.92% -
  Horiz. % -87.93% -105.33% -58.65% -72.73% 56.31% 98.08% 100.00%
Tax Rate - % - % 222.92 % 263.97 % 62.71 % 29.59 % 27.17 % -
  QoQ % 0.00% 0.00% -15.55% 320.94% 111.93% 8.91% -
  Horiz. % 0.00% 0.00% 820.46% 971.55% 230.81% 108.91% 100.00%
Total Cost 86,288 93,447 92,353 98,684 78,452 98,202 114,251 -17.05%
  QoQ % -7.66% 1.18% -6.42% 25.79% -20.11% -14.05% -
  Horiz. % 75.52% 81.79% 80.83% 86.37% 68.67% 85.95% 100.00%
Net Worth 280,225 283,339 289,566 289,566 289,566 295,793 295,793 -3.54%
  QoQ % -1.10% -2.15% 0.00% 0.00% -2.11% 0.00% -
  Horiz. % 94.74% 95.79% 97.89% 97.89% 97.89% 100.00% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 280,225 283,339 289,566 289,566 289,566 295,793 295,793 -3.54%
  QoQ % -1.10% -2.15% 0.00% 0.00% -2.11% 0.00% -
  Horiz. % 94.74% 95.79% 97.89% 97.89% 97.89% 100.00% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -10.21 % -11.60 % -6.17 % -7.22 % 6.23 % 8.49 % 7.50 % -
  QoQ % 11.98% -88.01% 14.54% -215.89% -26.62% 13.20% -
  Horiz. % -136.13% -154.67% -82.27% -96.27% 83.07% 113.20% 100.00%
ROE -2.94 % -3.48 % -1.90 % -2.35 % 1.82 % 3.10 % 3.16 % -
  QoQ % 15.52% -83.16% 19.15% -229.12% -41.29% -1.90% -
  Horiz. % -93.04% -110.13% -60.13% -74.37% 57.59% 98.10% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.15 26.89 27.94 29.56 26.87 34.47 39.67 -26.18%
  QoQ % -6.47% -3.76% -5.48% 10.01% -22.05% -13.11% -
  Horiz. % 63.40% 67.78% 70.43% 74.51% 67.73% 86.89% 100.00%
EPS -2.64 -3.17 -1.76 -2.19 1.69 2.95 3.01 -
  QoQ % 16.72% -80.11% 19.63% -229.59% -42.71% -1.99% -
  Horiz. % -87.71% -105.32% -58.47% -72.76% 56.15% 98.01% 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 0.9000 0.9100 0.9300 0.9300 0.9300 0.9500 0.9500 -3.54%
  QoQ % -1.10% -2.15% 0.00% 0.00% -2.11% 0.00% -
  Horiz. % 94.74% 95.79% 97.89% 97.89% 97.89% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.82 21.20 22.02 23.30 21.18 27.17 31.27 -26.19%
  QoQ % -6.51% -3.72% -5.49% 10.01% -22.05% -13.11% -
  Horiz. % 63.38% 67.80% 70.42% 74.51% 67.73% 86.89% 100.00%
EPS -2.08 -2.50 -1.39 -1.72 1.33 2.32 2.37 -
  QoQ % 16.80% -79.86% 19.19% -229.32% -42.67% -2.11% -
  Horiz. % -87.76% -105.49% -58.65% -72.57% 56.12% 97.89% 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 0.7094 0.7173 0.7330 0.7330 0.7330 0.7488 0.7488 -3.54%
  QoQ % -1.10% -2.14% 0.00% 0.00% -2.11% 0.00% -
  Horiz. % 94.74% 95.79% 97.89% 97.89% 97.89% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.3100 0.3150 0.3150 0.3200 0.3350 0.3150 0.2800 -
P/RPS 1.23 1.17 1.13 1.08 1.25 0.91 0.71 44.20%
  QoQ % 5.13% 3.54% 4.63% -13.60% 37.36% 28.17% -
  Horiz. % 173.24% 164.79% 159.15% 152.11% 176.06% 128.17% 100.00%
P/EPS -11.73 -9.95 -17.87 -14.64 19.79 10.68 9.31 -
  QoQ % -17.89% 44.32% -22.06% -173.98% 85.30% 14.72% -
  Horiz. % -125.99% -106.87% -191.94% -157.25% 212.57% 114.72% 100.00%
EY -8.53 -10.05 -5.60 -6.83 5.05 9.36 10.74 -
  QoQ % 15.12% -79.46% 18.01% -235.25% -46.05% -12.85% -
  Horiz. % -79.42% -93.58% -52.14% -63.59% 47.02% 87.15% 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 0.35 0.34 0.34 0.36 0.33 0.29 11.18%
  QoQ % -2.86% 2.94% 0.00% -5.56% 9.09% 13.79% -
  Horiz. % 117.24% 120.69% 117.24% 117.24% 124.14% 113.79% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 30/05/13 -
Price 0.2850 0.3200 0.3350 0.3250 0.3400 0.2850 0.3450 -
P/RPS 1.13 1.19 1.20 1.10 1.27 0.83 0.87 19.02%
  QoQ % -5.04% -0.83% 9.09% -13.39% 53.01% -4.60% -
  Horiz. % 129.89% 136.78% 137.93% 126.44% 145.98% 95.40% 100.00%
P/EPS -10.78 -10.11 -19.00 -14.86 20.08 9.67 11.48 -
  QoQ % -6.63% 46.79% -27.86% -174.00% 107.65% -15.77% -
  Horiz. % -93.90% -88.07% -165.51% -129.44% 174.91% 84.23% 100.00%
EY -9.28 -9.90 -5.26 -6.73 4.98 10.35 8.71 -
  QoQ % 6.26% -88.21% 21.84% -235.14% -51.88% 18.83% -
  Horiz. % -106.54% -113.66% -60.39% -77.27% 57.18% 118.83% 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 0.32 0.35 0.36 0.35 0.37 0.30 0.36 -7.55%
  QoQ % -8.57% -2.78% 2.86% -5.41% 23.33% -16.67% -
  Horiz. % 88.89% 97.22% 100.00% 97.22% 102.78% 83.33% 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.
 


 

1849 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.800.00 
 UCREST 0.2350.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.150.00 
 BTECH 0.2450.00 
 3A 0.840.00 
 TENAGA-C57 0.140.00 
Partners & Brokers