Highlights

[EDEN] QoQ TTM 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 -     -12.19%    YoY -     -18.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 92,035 83,665 107,318 123,515 122,829 145,617 136,300 -22.98%
  QoQ % 10.00% -22.04% -13.11% 0.56% -15.65% 6.84% -
  Horiz. % 67.52% 61.38% 78.74% 90.62% 90.12% 106.84% 100.00%
PBT 4,055 13,980 12,947 12,720 12,956 20,570 21,498 -67.01%
  QoQ % -70.99% 7.98% 1.78% -1.82% -37.02% -4.32% -
  Horiz. % 18.86% 65.03% 60.22% 59.17% 60.27% 95.68% 100.00%
Tax -10,704 -8,767 -3,831 -3,456 -2,235 -7,626 -7,948 21.89%
  QoQ % -22.09% -128.84% -10.85% -54.63% 70.69% 4.05% -
  Horiz. % 134.68% 110.30% 48.20% 43.48% 28.12% 95.95% 100.00%
NP -6,649 5,213 9,116 9,264 10,721 12,944 13,550 -
  QoQ % -227.55% -42.81% -1.60% -13.59% -17.17% -4.47% -
  Horiz. % -49.07% 38.47% 67.28% 68.37% 79.12% 95.53% 100.00%
NP to SH -6,808 5,271 9,181 9,361 10,660 13,223 13,821 -
  QoQ % -229.16% -42.59% -1.92% -12.19% -19.38% -4.33% -
  Horiz. % -49.26% 38.14% 66.43% 67.73% 77.13% 95.67% 100.00%
Tax Rate 263.97 % 62.71 % 29.59 % 27.17 % 17.25 % 37.07 % 36.97 % 269.47%
  QoQ % 320.94% 111.93% 8.91% 57.51% -53.47% 0.27% -
  Horiz. % 714.01% 169.62% 80.04% 73.49% 46.66% 100.27% 100.00%
Total Cost 98,684 78,452 98,202 114,251 112,108 132,673 122,750 -13.51%
  QoQ % 25.79% -20.11% -14.05% 1.91% -15.50% 8.08% -
  Horiz. % 80.39% 63.91% 80.00% 93.08% 91.33% 108.08% 100.00%
Net Worth 289,566 289,566 295,793 295,793 295,793 283,500 290,311 -0.17%
  QoQ % 0.00% -2.11% 0.00% 0.00% 4.34% -2.35% -
  Horiz. % 99.74% 99.74% 101.89% 101.89% 101.89% 97.65% 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 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 289,566 289,566 295,793 295,793 295,793 283,500 290,311 -0.17%
  QoQ % 0.00% -2.11% 0.00% 0.00% 4.34% -2.35% -
  Horiz. % 99.74% 99.74% 101.89% 101.89% 101.89% 97.65% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,538 315,555 -0.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.06% -1.27% -
  Horiz. % 98.67% 98.67% 98.67% 98.67% 98.67% 98.73% 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 -7.22 % 6.23 % 8.49 % 7.50 % 8.73 % 8.89 % 9.94 % -
  QoQ % -215.89% -26.62% 13.20% -14.09% -1.80% -10.56% -
  Horiz. % -72.64% 62.68% 85.41% 75.45% 87.83% 89.44% 100.00%
ROE -2.35 % 1.82 % 3.10 % 3.16 % 3.60 % 4.66 % 4.76 % -
  QoQ % -229.12% -41.29% -1.90% -12.22% -22.75% -2.10% -
  Horiz. % -49.37% 38.24% 65.13% 66.39% 75.63% 97.90% 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 29.56 26.87 34.47 39.67 39.45 46.74 43.19 -22.28%
  QoQ % 10.01% -22.05% -13.11% 0.56% -15.60% 8.22% -
  Horiz. % 68.44% 62.21% 79.81% 91.85% 91.34% 108.22% 100.00%
EPS -2.19 1.69 2.95 3.01 3.42 4.24 4.38 -
  QoQ % -229.59% -42.71% -1.99% -11.99% -19.34% -3.20% -
  Horiz. % -50.00% 38.58% 67.35% 68.72% 78.08% 96.80% 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 - 395,028
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.30 21.18 27.17 31.27 31.09 36.86 34.50 -22.97%
  QoQ % 10.01% -22.05% -13.11% 0.58% -15.65% 6.84% -
  Horiz. % 67.54% 61.39% 78.75% 90.64% 90.12% 106.84% 100.00%
EPS -1.72 1.33 2.32 2.37 2.70 3.35 3.50 -
  QoQ % -229.32% -42.67% -2.11% -12.22% -19.40% -4.29% -
  Horiz. % -49.14% 38.00% 66.29% 67.71% 77.14% 95.71% 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 0.7330 0.7330 0.7488 0.7488 0.7488 0.7177 0.7349 -0.17%
  QoQ % 0.00% -2.11% 0.00% 0.00% 4.33% -2.34% -
  Horiz. % 99.74% 99.74% 101.89% 101.89% 101.89% 97.66% 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 1.08 1.25 0.91 0.71 0.71 0.60 0.74 28.58%
  QoQ % -13.60% 37.36% 28.17% 0.00% 18.33% -18.92% -
  Horiz. % 145.95% 168.92% 122.97% 95.95% 95.95% 81.08% 100.00%
P/EPS -14.64 19.79 10.68 9.31 8.18 6.60 7.31 -
  QoQ % -173.98% 85.30% 14.72% 13.81% 23.94% -9.71% -
  Horiz. % -200.27% 270.73% 146.10% 127.36% 111.90% 90.29% 100.00%
EY -6.83 5.05 9.36 10.74 12.23 15.16 13.69 -
  QoQ % -235.25% -46.05% -12.85% -12.18% -19.33% 10.74% -
  Horiz. % -49.89% 36.89% 68.37% 78.45% 89.34% 110.74% 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 1.10 1.27 0.83 0.87 0.66 0.58 0.67 39.04%
  QoQ % -13.39% 53.01% -4.60% 31.82% 13.79% -13.43% -
  Horiz. % 164.18% 189.55% 123.88% 129.85% 98.51% 86.57% 100.00%
P/EPS -14.86 20.08 9.67 11.48 7.59 6.36 6.62 -
  QoQ % -174.00% 107.65% -15.77% 51.25% 19.34% -3.93% -
  Horiz. % -224.47% 303.32% 146.07% 173.41% 114.65% 96.07% 100.00%
EY -6.73 4.98 10.35 8.71 13.17 15.72 15.10 -
  QoQ % -235.14% -51.88% 18.83% -33.86% -16.22% 4.11% -
  Horiz. % -44.57% 32.98% 68.54% 57.68% 87.22% 104.11% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers