Highlights

[EDEN] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -32.76%    YoY -     108.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 39,640 51,278 51,756 52,128 47,500 51,076 49,268 -13.48%
  QoQ % -22.70% -0.92% -0.71% 9.74% -7.00% 3.67% -
  Horiz. % 80.46% 104.08% 105.05% 105.80% 96.41% 103.67% 100.00%
PBT -24,360 -16,410 -2,724 3,126 4,004 30,849 -15,586 34.64%
  QoQ % -48.45% -502.42% -187.14% -21.93% -87.02% 297.92% -
  Horiz. % 156.29% 105.28% 17.48% -20.06% -25.69% -197.92% 100.00%
Tax -88 -6,550 -677 -880 -792 -78,054 -1,861 -86.90%
  QoQ % 98.66% -867.03% 23.03% -11.11% 98.99% -4,093.44% -
  Horiz. % 4.73% 351.90% 36.39% 47.28% 42.55% 4,193.44% 100.00%
NP -24,448 -22,960 -3,401 2,246 3,212 -47,205 -17,448 25.19%
  QoQ % -6.48% -575.03% -251.44% -30.07% 106.80% -170.55% -
  Horiz. % 140.12% 131.59% 19.49% -12.87% -18.41% 270.55% 100.00%
NP to SH -24,796 -23,061 -4,433 2,792 4,152 -46,447 -16,938 28.89%
  QoQ % -7.52% -420.17% -258.79% -32.76% 108.94% -174.21% -
  Horiz. % 146.39% 136.14% 26.17% -16.48% -24.51% 274.21% 100.00%
Tax Rate - % - % - % 28.15 % 19.78 % 253.02 % - % -
  QoQ % 0.00% 0.00% 0.00% 42.32% -92.18% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 11.13% 7.82% 100.00% -
Total Cost 64,088 74,238 55,157 49,882 44,288 98,281 66,716 -2.64%
  QoQ % -13.67% 34.59% 10.58% 12.63% -54.94% 47.31% -
  Horiz. % 96.06% 111.27% 82.67% 74.77% 66.38% 147.31% 100.00%
Net Worth 258,430 261,544 233,521 236,635 236,635 233,521 267,771 -2.34%
  QoQ % -1.19% 12.00% -1.32% 0.00% 1.33% -12.79% -
  Horiz. % 96.51% 97.67% 87.21% 88.37% 88.37% 87.21% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 258,430 261,544 233,521 236,635 236,635 233,521 267,771 -2.34%
  QoQ % -1.19% 12.00% -1.32% 0.00% 1.33% -12.79% -
  Horiz. % 96.51% 97.67% 87.21% 88.37% 88.37% 87.21% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -61.68 % -44.78 % -6.57 % 4.31 % 6.76 % -92.42 % -35.41 % 44.72%
  QoQ % -37.74% -581.58% -252.44% -36.24% 107.31% -161.00% -
  Horiz. % 174.19% 126.46% 18.55% -12.17% -19.09% 261.00% 100.00%
ROE -9.59 % -8.82 % -1.90 % 1.18 % 1.75 % -19.89 % -6.33 % 31.88%
  QoQ % -8.73% -364.21% -261.02% -32.57% 108.80% -214.22% -
  Horiz. % 151.50% 139.34% 30.02% -18.64% -27.65% 314.22% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.73 16.47 16.62 16.74 15.26 16.40 15.82 -13.48%
  QoQ % -22.71% -0.90% -0.72% 9.70% -6.95% 3.67% -
  Horiz. % 80.47% 104.11% 105.06% 105.82% 96.46% 103.67% 100.00%
EPS -7.96 -7.41 -1.43 0.90 1.32 -14.92 -5.44 28.86%
  QoQ % -7.42% -418.18% -258.89% -31.82% 108.85% -174.26% -
  Horiz. % 146.32% 136.21% 26.29% -16.54% -24.26% 274.26% 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 0.8300 0.8400 0.7500 0.7600 0.7600 0.7500 0.8600 -2.34%
  QoQ % -1.19% 12.00% -1.32% 0.00% 1.33% -12.79% -
  Horiz. % 96.51% 97.67% 87.21% 88.37% 88.37% 87.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.83 12.71 12.83 12.92 11.78 12.66 12.21 -13.45%
  QoQ % -22.66% -0.94% -0.70% 9.68% -6.95% 3.69% -
  Horiz. % 80.51% 104.10% 105.08% 105.81% 96.48% 103.69% 100.00%
EPS -6.15 -5.72 -1.10 0.69 1.03 -11.51 -4.20 28.92%
  QoQ % -7.52% -420.00% -259.42% -33.01% 108.95% -174.05% -
  Horiz. % 146.43% 136.19% 26.19% -16.43% -24.52% 274.05% 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 0.6407 0.6484 0.5789 0.5867 0.5867 0.5789 0.6638 -2.33%
  QoQ % -1.19% 12.01% -1.33% 0.00% 1.35% -12.79% -
  Horiz. % 96.52% 97.68% 87.21% 88.39% 88.39% 87.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.2250 0.1800 0.2100 0.2300 0.2200 0.2250 0.2100 -
P/RPS 1.77 1.09 1.26 1.37 1.44 1.37 1.33 20.97%
  QoQ % 62.39% -13.49% -8.03% -4.86% 5.11% 3.01% -
  Horiz. % 133.08% 81.95% 94.74% 103.01% 108.27% 103.01% 100.00%
P/EPS -2.83 -2.43 -14.75 25.65 16.50 -1.51 -3.86 -18.68%
  QoQ % -16.46% 83.53% -157.50% 55.45% 1,192.72% 60.88% -
  Horiz. % 73.32% 62.95% 382.12% -664.51% -427.46% 39.12% 100.00%
EY -35.39 -41.15 -6.78 3.90 6.06 -66.30 -25.91 23.08%
  QoQ % 14.00% -506.93% -273.85% -35.64% 109.14% -155.89% -
  Horiz. % 136.59% 158.82% 26.17% -15.05% -23.39% 255.89% 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 0.27 0.21 0.28 0.30 0.29 0.30 0.24 8.16%
  QoQ % 28.57% -25.00% -6.67% 3.45% -3.33% 25.00% -
  Horiz. % 112.50% 87.50% 116.67% 125.00% 120.83% 125.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 28/11/16 30/08/16 26/05/16 29/02/16 27/11/15 -
Price 0.2500 0.2100 0.1850 0.2300 0.2200 0.2250 0.2700 -
P/RPS 1.96 1.28 1.11 1.37 1.44 1.37 1.71 9.51%
  QoQ % 53.13% 15.32% -18.98% -4.86% 5.11% -19.88% -
  Horiz. % 114.62% 74.85% 64.91% 80.12% 84.21% 80.12% 100.00%
P/EPS -3.14 -2.84 -12.99 25.65 16.50 -1.51 -4.96 -26.25%
  QoQ % -10.56% 78.14% -150.64% 55.45% 1,192.72% 69.56% -
  Horiz. % 63.31% 57.26% 261.90% -517.14% -332.66% 30.44% 100.00%
EY -31.85 -35.27 -7.70 3.90 6.06 -66.30 -20.15 35.65%
  QoQ % 9.70% -358.05% -297.44% -35.64% 109.14% -229.03% -
  Horiz. % 158.06% 175.04% 38.21% -19.35% -30.07% 329.03% 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 0.25 0.25 0.30 0.29 0.30 0.31 -2.16%
  QoQ % 20.00% 0.00% -16.67% 3.45% -3.33% -3.23% -
  Horiz. % 96.77% 80.65% 80.65% 96.77% 93.55% 96.77% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers