Highlights

[EDEN] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     5.94%    YoY -     51.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 43,584 62,787 63,785 72,442 87,232 51,931 47,726 -5.88%
  QoQ % -30.58% -1.57% -11.95% -16.95% 67.98% 8.81% -
  Horiz. % 91.32% 131.56% 133.65% 151.79% 182.77% 108.81% 100.00%
PBT 428 -10,350 -11,705 -11,718 -12,228 -12,588 -19,121 -
  QoQ % 104.14% 11.58% 0.11% 4.17% 2.86% 34.17% -
  Horiz. % -2.24% 54.13% 61.22% 61.28% 63.95% 65.83% 100.00%
Tax -124 1,221 -93 -148 -80 -4,675 2,914 -
  QoQ % -110.16% 1,408.22% 36.94% -85.00% 98.29% -260.40% -
  Horiz. % -4.25% 41.89% -3.20% -5.08% -2.74% -160.40% 100.00%
NP 304 -9,129 -11,798 -11,866 -12,308 -17,263 -16,206 -
  QoQ % 103.33% 22.63% 0.57% 3.59% 28.70% -6.52% -
  Horiz. % -1.88% 56.33% 72.80% 73.22% 75.94% 106.52% 100.00%
NP to SH 1,644 -8,024 -10,685 -10,610 -11,280 -16,500 -15,616 -
  QoQ % 120.49% 24.91% -0.71% 5.94% 31.64% -5.66% -
  Horiz. % -10.53% 51.38% 68.43% 67.94% 72.23% 105.66% 100.00%
Tax Rate 28.97 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 43,280 71,916 75,583 84,308 99,540 69,194 63,933 -22.92%
  QoQ % -39.82% -4.85% -10.35% -15.30% 43.86% 8.23% -
  Horiz. % 67.70% 112.49% 118.22% 131.87% 155.69% 108.23% 100.00%
Net Worth 298,302 247,756 243,406 239,748 242,862 245,975 252,203 11.85%
  QoQ % 20.40% 1.79% 1.53% -1.28% -1.27% -2.47% -
  Horiz. % 118.28% 98.24% 96.51% 95.06% 96.30% 97.53% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 298,302 247,756 243,406 239,748 242,862 245,975 252,203 11.85%
  QoQ % 20.40% 1.79% 1.53% -1.28% -1.27% -2.47% -
  Horiz. % 118.28% 98.24% 96.51% 95.06% 96.30% 97.53% 100.00%
NOSH 387,406 321,762 316,112 311,362 311,362 311,362 311,362 15.70%
  QoQ % 20.40% 1.79% 1.53% 0.00% 0.00% 0.00% -
  Horiz. % 124.42% 103.34% 101.53% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.70 % -14.54 % -18.50 % -16.38 % -14.11 % -33.24 % -33.96 % -
  QoQ % 104.81% 21.41% -12.94% -16.09% 57.55% 2.12% -
  Horiz. % -2.06% 42.82% 54.48% 48.23% 41.55% 97.88% 100.00%
ROE 0.55 % -3.24 % -4.39 % -4.43 % -4.64 % -6.71 % -6.19 % -
  QoQ % 116.98% 26.20% 0.90% 4.53% 30.85% -8.40% -
  Horiz. % -8.89% 52.34% 70.92% 71.57% 74.96% 108.40% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 11.25 19.51 20.18 23.27 28.02 16.68 15.33 -18.66%
  QoQ % -42.34% -3.32% -13.28% -16.95% 67.99% 8.81% -
  Horiz. % 73.39% 127.27% 131.64% 151.79% 182.78% 108.81% 100.00%
EPS 0.44 -2.46 -3.33 -3.40 -3.64 -5.30 -5.01 -
  QoQ % 117.89% 26.13% 2.06% 6.59% 31.32% -5.79% -
  Horiz. % -8.78% 49.10% 66.47% 67.86% 72.65% 105.79% 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 0.7700 0.7700 0.7700 0.7700 0.7800 0.7900 0.8100 -3.32%
  QoQ % 0.00% 0.00% 0.00% -1.28% -1.27% -2.47% -
  Horiz. % 95.06% 95.06% 95.06% 95.06% 96.30% 97.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.81 15.57 15.81 17.96 21.63 12.87 11.83 -5.84%
  QoQ % -30.57% -1.52% -11.97% -16.97% 68.07% 8.79% -
  Horiz. % 91.38% 131.61% 133.64% 151.82% 182.84% 108.79% 100.00%
EPS 0.41 -1.99 -2.65 -2.63 -2.80 -4.09 -3.87 -
  QoQ % 120.60% 24.91% -0.76% 6.07% 31.54% -5.68% -
  Horiz. % -10.59% 51.42% 68.48% 67.96% 72.35% 105.68% 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 0.7395 0.6142 0.6034 0.5944 0.6021 0.6098 0.6253 11.84%
  QoQ % 20.40% 1.79% 1.51% -1.28% -1.26% -2.48% -
  Horiz. % 118.26% 98.22% 96.50% 95.06% 96.29% 97.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1300 0.0950 0.2100 0.2800 0.1250 0.1750 0.1950 -
P/RPS 1.16 0.49 1.04 1.20 0.45 1.05 1.27 -5.87%
  QoQ % 136.73% -52.88% -13.33% 166.67% -57.14% -17.32% -
  Horiz. % 91.34% 38.58% 81.89% 94.49% 35.43% 82.68% 100.00%
P/EPS 30.63 -3.81 -6.21 -8.22 -3.45 -3.30 -3.89 -
  QoQ % 903.94% 38.65% 24.45% -138.26% -4.55% 15.17% -
  Horiz. % -787.40% 97.94% 159.64% 211.31% 88.69% 84.83% 100.00%
EY 3.26 -26.25 -16.10 -12.17 -28.98 -30.28 -25.72 -
  QoQ % 112.42% -63.04% -32.29% 58.01% 4.29% -17.73% -
  Horiz. % -12.67% 102.06% 62.60% 47.32% 112.67% 117.73% 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 0.17 0.12 0.27 0.36 0.16 0.22 0.24 -20.55%
  QoQ % 41.67% -55.56% -25.00% 125.00% -27.27% -8.33% -
  Horiz. % 70.83% 50.00% 112.50% 150.00% 66.67% 91.67% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 28/02/19 28/11/18 30/08/18 31/05/18 28/02/18 29/11/17 -
Price 0.1250 0.1100 0.1150 0.2250 0.2450 0.1600 0.1850 -
P/RPS 1.11 0.56 0.57 0.97 0.87 0.96 1.21 -5.59%
  QoQ % 98.21% -1.75% -41.24% 11.49% -9.37% -20.66% -
  Horiz. % 91.74% 46.28% 47.11% 80.17% 71.90% 79.34% 100.00%
P/EPS 29.46 -4.41 -3.40 -6.60 -6.76 -3.02 -3.69 -
  QoQ % 768.03% -29.71% 48.48% 2.37% -123.84% 18.16% -
  Horiz. % -798.37% 119.51% 92.14% 178.86% 183.20% 81.84% 100.00%
EY 3.39 -22.67 -29.39 -15.14 -14.79 -33.12 -27.11 -
  QoQ % 114.95% 22.86% -94.12% -2.37% 55.34% -22.17% -
  Horiz. % -12.50% 83.62% 108.41% 55.85% 54.56% 122.17% 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 0.16 0.14 0.15 0.29 0.31 0.20 0.23 -21.51%
  QoQ % 14.29% -6.67% -48.28% -6.45% 55.00% -13.04% -
  Horiz. % 69.57% 60.87% 65.22% 126.09% 134.78% 86.96% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS