Highlights

[EDEN] QoQ Annualized Quarter Result on 2016-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -420.17%    YoY -     50.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 47,726 41,446 39,640 51,278 51,756 52,128 47,500 0.32%
  QoQ % 15.15% 4.56% -22.70% -0.92% -0.71% 9.74% -
  Horiz. % 100.48% 87.25% 83.45% 107.95% 108.96% 109.74% 100.00%
PBT -19,121 -22,226 -24,360 -16,410 -2,724 3,126 4,004 -
  QoQ % 13.97% 8.76% -48.45% -502.42% -187.14% -21.93% -
  Horiz. % -477.56% -555.09% -608.39% -409.84% -68.03% 78.07% 100.00%
Tax 2,914 -518 -88 -6,550 -677 -880 -792 -
  QoQ % 662.68% -488.64% 98.66% -867.03% 23.03% -11.11% -
  Horiz. % -368.01% 65.40% 11.11% 827.02% 85.52% 111.11% 100.00%
NP -16,206 -22,744 -24,448 -22,960 -3,401 2,246 3,212 -
  QoQ % 28.74% 6.97% -6.48% -575.03% -251.44% -30.07% -
  Horiz. % -504.57% -708.09% -761.15% -714.82% -105.89% 69.93% 100.00%
NP to SH -15,616 -21,990 -24,796 -23,061 -4,433 2,792 4,152 -
  QoQ % 28.99% 11.32% -7.52% -420.17% -258.79% -32.76% -
  Horiz. % -376.11% -529.62% -597.21% -555.42% -106.78% 67.24% 100.00%
Tax Rate - % - % - % - % - % 28.15 % 19.78 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 42.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 142.32% 100.00%
Total Cost 63,933 64,190 64,088 74,238 55,157 49,882 44,288 27.70%
  QoQ % -0.40% 0.16% -13.67% 34.59% 10.58% 12.63% -
  Horiz. % 144.36% 144.94% 144.71% 167.63% 124.54% 112.63% 100.00%
Net Worth 252,203 252,203 258,430 261,544 233,521 236,635 236,635 4.34%
  QoQ % 0.00% -2.41% -1.19% 12.00% -1.32% 0.00% -
  Horiz. % 106.58% 106.58% 109.21% 110.53% 98.68% 100.00% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 252,203 252,203 258,430 261,544 233,521 236,635 236,635 4.34%
  QoQ % 0.00% -2.41% -1.19% 12.00% -1.32% 0.00% -
  Horiz. % 106.58% 106.58% 109.21% 110.53% 98.68% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -33.96 % -54.88 % -61.68 % -44.78 % -6.57 % 4.31 % 6.76 % -
  QoQ % 38.12% 11.02% -37.74% -581.58% -252.44% -36.24% -
  Horiz. % -502.37% -811.83% -912.43% -662.43% -97.19% 63.76% 100.00%
ROE -6.19 % -8.72 % -9.59 % -8.82 % -1.90 % 1.18 % 1.75 % -
  QoQ % 29.01% 9.07% -8.73% -364.21% -261.02% -32.57% -
  Horiz. % -353.71% -498.29% -548.00% -504.00% -108.57% 67.43% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.33 13.31 12.73 16.47 16.62 16.74 15.26 0.31%
  QoQ % 15.18% 4.56% -22.71% -0.90% -0.72% 9.70% -
  Horiz. % 100.46% 87.22% 83.42% 107.93% 108.91% 109.70% 100.00%
EPS -5.01 -7.06 -7.96 -7.41 -1.43 0.90 1.32 -
  QoQ % 29.04% 11.31% -7.42% -418.18% -258.89% -31.82% -
  Horiz. % -379.55% -534.85% -603.03% -561.36% -108.33% 68.18% 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 0.8100 0.8100 0.8300 0.8400 0.7500 0.7600 0.7600 4.34%
  QoQ % 0.00% -2.41% -1.19% 12.00% -1.32% 0.00% -
  Horiz. % 106.58% 106.58% 109.21% 110.53% 98.68% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.83 10.28 9.83 12.71 12.83 12.92 11.78 0.28%
  QoQ % 15.08% 4.58% -22.66% -0.94% -0.70% 9.68% -
  Horiz. % 100.42% 87.27% 83.45% 107.89% 108.91% 109.68% 100.00%
EPS -3.87 -5.45 -6.15 -5.72 -1.10 0.69 1.03 -
  QoQ % 28.99% 11.38% -7.52% -420.00% -259.42% -33.01% -
  Horiz. % -375.73% -529.13% -597.09% -555.34% -106.80% 66.99% 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 0.6253 0.6253 0.6407 0.6484 0.5789 0.5867 0.5867 4.34%
  QoQ % 0.00% -2.40% -1.19% 12.01% -1.33% 0.00% -
  Horiz. % 106.58% 106.58% 109.20% 110.52% 98.67% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1950 0.2000 0.2250 0.1800 0.2100 0.2300 0.2200 -
P/RPS 1.27 1.50 1.77 1.09 1.26 1.37 1.44 -8.03%
  QoQ % -15.33% -15.25% 62.39% -13.49% -8.03% -4.86% -
  Horiz. % 88.19% 104.17% 122.92% 75.69% 87.50% 95.14% 100.00%
P/EPS -3.89 -2.83 -2.83 -2.43 -14.75 25.65 16.50 -
  QoQ % -37.46% 0.00% -16.46% 83.53% -157.50% 55.45% -
  Horiz. % -23.58% -17.15% -17.15% -14.73% -89.39% 155.45% 100.00%
EY -25.72 -35.31 -35.39 -41.15 -6.78 3.90 6.06 -
  QoQ % 27.16% 0.23% 14.00% -506.93% -273.85% -35.64% -
  Horiz. % -424.42% -582.67% -583.99% -679.04% -111.88% 64.36% 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 0.24 0.25 0.27 0.21 0.28 0.30 0.29 -11.84%
  QoQ % -4.00% -7.41% 28.57% -25.00% -6.67% 3.45% -
  Horiz. % 82.76% 86.21% 93.10% 72.41% 96.55% 103.45% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 31/05/17 28/02/17 28/11/16 30/08/16 26/05/16 -
Price 0.1850 0.1900 0.2500 0.2100 0.1850 0.2300 0.2200 -
P/RPS 1.21 1.43 1.96 1.28 1.11 1.37 1.44 -10.94%
  QoQ % -15.38% -27.04% 53.13% 15.32% -18.98% -4.86% -
  Horiz. % 84.03% 99.31% 136.11% 88.89% 77.08% 95.14% 100.00%
P/EPS -3.69 -2.69 -3.14 -2.84 -12.99 25.65 16.50 -
  QoQ % -37.17% 14.33% -10.56% 78.14% -150.64% 55.45% -
  Horiz. % -22.36% -16.30% -19.03% -17.21% -78.73% 155.45% 100.00%
EY -27.11 -37.17 -31.85 -35.27 -7.70 3.90 6.06 -
  QoQ % 27.06% -16.70% 9.70% -358.05% -297.44% -35.64% -
  Horiz. % -447.36% -613.37% -525.58% -582.01% -127.06% 64.36% 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 0.23 0.23 0.30 0.25 0.25 0.30 0.29 -14.31%
  QoQ % 0.00% -23.33% 20.00% 0.00% -16.67% 3.45% -
  Horiz. % 79.31% 79.31% 103.45% 86.21% 86.21% 103.45% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers