Highlights

[EDEN] QoQ Annualized Quarter Result on 2015-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     45.56%    YoY -     -56.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 52,128 47,500 51,076 49,268 49,696 50,504 69,739 -17.65%
  QoQ % 9.74% -7.00% 3.67% -0.86% -1.60% -27.58% -
  Horiz. % 74.75% 68.11% 73.24% 70.65% 71.26% 72.42% 100.00%
PBT 3,126 4,004 30,849 -15,586 -31,240 -34,520 -13,345 -
  QoQ % -21.93% -87.02% 297.92% 50.11% 9.50% -158.67% -
  Horiz. % -23.42% -30.00% -231.17% 116.80% 234.10% 258.67% 100.00%
Tax -880 -792 -78,054 -1,861 -422 -596 4,249 -
  QoQ % -11.11% 98.99% -4,093.44% -341.07% 29.19% -114.03% -
  Horiz. % -20.71% -18.64% -1,837.00% -43.81% -9.93% -14.03% 100.00%
NP 2,246 3,212 -47,205 -17,448 -31,662 -35,116 -9,096 -
  QoQ % -30.07% 106.80% -170.55% 44.89% 9.84% -286.06% -
  Horiz. % -24.69% -35.31% 518.96% 191.82% 348.09% 386.06% 100.00%
NP to SH 2,792 4,152 -46,447 -16,938 -31,112 -34,784 -9,191 -
  QoQ % -32.76% 108.94% -174.21% 45.56% 10.56% -278.46% -
  Horiz. % -30.38% -45.17% 505.35% 184.30% 338.51% 378.46% 100.00%
Tax Rate 28.15 % 19.78 % 253.02 % - % - % - % - % -
  QoQ % 42.32% -92.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.13% 7.82% 100.00% - - - -
Total Cost 49,882 44,288 98,281 66,716 81,358 85,620 78,835 -26.32%
  QoQ % 12.63% -54.94% 47.31% -18.00% -4.98% 8.61% -
  Horiz. % 63.27% 56.18% 124.67% 84.63% 103.20% 108.61% 100.00%
Net Worth 236,635 236,635 233,521 267,771 264,657 270,884 280,225 -10.67%
  QoQ % 0.00% 1.33% -12.79% 1.18% -2.30% -3.33% -
  Horiz. % 84.44% 84.44% 83.33% 95.56% 94.44% 96.67% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 236,635 236,635 233,521 267,771 264,657 270,884 280,225 -10.67%
  QoQ % 0.00% 1.33% -12.79% 1.18% -2.30% -3.33% -
  Horiz. % 84.44% 84.44% 83.33% 95.56% 94.44% 96.67% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.31 % 6.76 % -92.42 % -35.41 % -63.71 % -69.53 % -13.04 % -
  QoQ % -36.24% 107.31% -161.00% 44.42% 8.37% -433.21% -
  Horiz. % -33.05% -51.84% 708.74% 271.55% 488.57% 533.21% 100.00%
ROE 1.18 % 1.75 % -19.89 % -6.33 % -11.76 % -12.84 % -3.28 % -
  QoQ % -32.57% 108.80% -214.22% 46.17% 8.41% -291.46% -
  Horiz. % -35.98% -53.35% 606.40% 192.99% 358.54% 391.46% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.74 15.26 16.40 15.82 15.96 16.22 22.40 -17.66%
  QoQ % 9.70% -6.95% 3.67% -0.88% -1.60% -27.59% -
  Horiz. % 74.73% 68.12% 73.21% 70.62% 71.25% 72.41% 100.00%
EPS 0.90 1.32 -14.92 -5.44 -10.00 -11.16 -2.95 -
  QoQ % -31.82% 108.85% -174.26% 45.60% 10.39% -278.31% -
  Horiz. % -30.51% -44.75% 505.76% 184.41% 338.98% 378.31% 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 0.7600 0.7600 0.7500 0.8600 0.8500 0.8700 0.9000 -10.67%
  QoQ % 0.00% 1.33% -12.79% 1.18% -2.30% -3.33% -
  Horiz. % 84.44% 84.44% 83.33% 95.56% 94.44% 96.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.92 11.78 12.66 12.21 12.32 12.52 17.29 -17.67%
  QoQ % 9.68% -6.95% 3.69% -0.89% -1.60% -27.59% -
  Horiz. % 74.73% 68.13% 73.22% 70.62% 71.26% 72.41% 100.00%
EPS 0.69 1.03 -11.51 -4.20 -7.71 -8.62 -2.28 -
  QoQ % -33.01% 108.95% -174.05% 45.53% 10.56% -278.07% -
  Horiz. % -30.26% -45.18% 504.82% 184.21% 338.16% 378.07% 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 0.5867 0.5867 0.5789 0.6638 0.6561 0.6716 0.6947 -10.66%
  QoQ % 0.00% 1.35% -12.79% 1.17% -2.31% -3.33% -
  Horiz. % 84.45% 84.45% 83.33% 95.55% 94.44% 96.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.2300 0.2200 0.2250 0.2100 0.2800 0.2250 0.2500 -
P/RPS 1.37 1.44 1.37 1.33 1.75 1.39 1.12 14.39%
  QoQ % -4.86% 5.11% 3.01% -24.00% 25.90% 24.11% -
  Horiz. % 122.32% 128.57% 122.32% 118.75% 156.25% 124.11% 100.00%
P/EPS 25.65 16.50 -1.51 -3.86 -2.80 -2.01 -8.47 -
  QoQ % 55.45% 1,192.72% 60.88% -37.86% -39.30% 76.27% -
  Horiz. % -302.83% -194.81% 17.83% 45.57% 33.06% 23.73% 100.00%
EY 3.90 6.06 -66.30 -25.91 -35.69 -49.65 -11.81 -
  QoQ % -35.64% 109.14% -155.89% 27.40% 28.12% -320.41% -
  Horiz. % -33.02% -51.31% 561.39% 219.39% 302.20% 420.41% 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 0.29 0.30 0.24 0.33 0.26 0.28 4.71%
  QoQ % 3.45% -3.33% 25.00% -27.27% 26.92% -7.14% -
  Horiz. % 107.14% 103.57% 107.14% 85.71% 117.86% 92.86% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 29/02/16 27/11/15 27/08/15 29/05/15 27/02/15 -
Price 0.2300 0.2200 0.2250 0.2700 0.2000 0.2950 0.2400 -
P/RPS 1.37 1.44 1.37 1.71 1.25 1.82 1.07 17.93%
  QoQ % -4.86% 5.11% -19.88% 36.80% -31.32% 70.09% -
  Horiz. % 128.04% 134.58% 128.04% 159.81% 116.82% 170.09% 100.00%
P/EPS 25.65 16.50 -1.51 -4.96 -2.00 -2.64 -8.13 -
  QoQ % 55.45% 1,192.72% 69.56% -148.00% 24.24% 67.53% -
  Horiz. % -315.50% -202.95% 18.57% 61.01% 24.60% 32.47% 100.00%
EY 3.90 6.06 -66.30 -20.15 -49.96 -37.87 -12.30 -
  QoQ % -35.64% 109.14% -229.03% 59.67% -31.93% -207.89% -
  Horiz. % -31.71% -49.27% 539.02% 163.82% 406.18% 307.89% 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 0.30 0.29 0.30 0.31 0.24 0.34 0.27 7.28%
  QoQ % 3.45% -3.33% -3.23% 29.17% -29.41% 25.93% -
  Horiz. % 111.11% 107.41% 111.11% 114.81% 88.89% 125.93% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers