Highlights

[EDEN] QoQ Cumulative 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 -     34.49%    YoY -     108.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 9,910 51,278 38,817 26,064 11,875 51,076 36,951 -58.38%
  QoQ % -80.67% 32.10% 48.93% 119.49% -76.75% 38.23% -
  Horiz. % 26.82% 138.77% 105.05% 70.54% 32.14% 138.23% 100.00%
PBT -6,090 -16,410 -2,043 1,563 1,001 30,849 -11,690 -35.23%
  QoQ % 62.89% -703.23% -230.71% 56.14% -96.76% 363.89% -
  Horiz. % 52.10% 140.38% 17.48% -13.37% -8.56% -263.89% 100.00%
Tax -22 -6,550 -508 -440 -198 -78,054 -1,396 -93.70%
  QoQ % 99.66% -1,189.37% -15.45% -122.22% 99.75% -5,491.26% -
  Horiz. % 1.58% 469.20% 36.39% 31.52% 14.18% 5,591.26% 100.00%
NP -6,112 -22,960 -2,551 1,123 803 -47,205 -13,086 -39.77%
  QoQ % 73.38% -800.04% -327.16% 39.85% 101.70% -260.73% -
  Horiz. % 46.71% 175.45% 19.49% -8.58% -6.14% 360.73% 100.00%
NP to SH -6,199 -23,061 -3,325 1,396 1,038 -46,447 -12,704 -37.99%
  QoQ % 73.12% -593.56% -338.18% 34.49% 102.23% -265.61% -
  Horiz. % 48.80% 181.53% 26.17% -10.99% -8.17% 365.61% 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 16,022 74,238 41,368 24,941 11,072 98,281 50,037 -53.16%
  QoQ % -78.42% 79.46% 65.86% 125.26% -88.73% 96.42% -
  Horiz. % 32.02% 148.37% 82.67% 49.85% 22.13% 196.42% 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 -2.40 % -8.82 % -1.42 % 0.59 % 0.44 % -19.89 % -4.74 % -36.45%
  QoQ % 72.79% -521.13% -340.68% 34.09% 102.21% -319.62% -
  Horiz. % 50.63% 186.08% 29.96% -12.45% -9.28% 419.62% 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 3.18 16.47 12.47 8.37 3.81 16.40 11.87 -58.41%
  QoQ % -80.69% 32.08% 48.98% 119.69% -76.77% 38.16% -
  Horiz. % 26.79% 138.75% 105.05% 70.51% 32.10% 138.16% 100.00%
EPS -1.99 -7.41 -1.07 0.45 0.33 -14.92 -4.08 -38.01%
  QoQ % 73.14% -592.52% -337.78% 36.36% 102.21% -265.69% -
  Horiz. % 48.77% 181.62% 26.23% -11.03% -8.09% 365.69% 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 2.46 12.71 9.62 6.46 2.94 12.66 9.16 -58.34%
  QoQ % -80.65% 32.12% 48.92% 119.73% -76.78% 38.21% -
  Horiz. % 26.86% 138.76% 105.02% 70.52% 32.10% 138.21% 100.00%
EPS -1.54 -5.72 -0.82 0.35 0.26 -11.51 -3.15 -37.91%
  QoQ % 73.08% -597.56% -334.29% 34.62% 102.26% -265.40% -
  Horiz. % 48.89% 181.59% 26.03% -11.11% -8.25% 365.40% 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 7.07 1.09 1.68 2.75 5.77 1.37 1.77 151.53%
  QoQ % 548.62% -35.12% -38.91% -52.34% 321.17% -22.60% -
  Horiz. % 399.44% 61.58% 94.92% 155.37% 325.99% 77.40% 100.00%
P/EPS -11.30 -2.43 -19.66 51.30 65.99 -1.51 -5.15 68.77%
  QoQ % -365.02% 87.64% -138.32% -22.26% 4,470.20% 70.68% -
  Horiz. % 219.42% 47.18% 381.75% -996.12% -1,281.36% 29.32% 100.00%
EY -8.85 -41.15 -5.09 1.95 1.52 -66.30 -19.43 -40.77%
  QoQ % 78.49% -708.45% -361.03% 28.29% 102.29% -241.22% -
  Horiz. % 45.55% 211.79% 26.20% -10.04% -7.82% 341.22% 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 7.85 1.28 1.48 2.75 5.77 1.37 2.28 127.84%
  QoQ % 513.28% -13.51% -46.18% -52.34% 321.17% -39.91% -
  Horiz. % 344.30% 56.14% 64.91% 120.61% 253.07% 60.09% 100.00%
P/EPS -12.56 -2.84 -17.32 51.30 65.99 -1.51 -6.62 53.20%
  QoQ % -342.25% 83.60% -133.76% -22.26% 4,470.20% 77.19% -
  Horiz. % 189.73% 42.90% 261.63% -774.92% -996.83% 22.81% 100.00%
EY -7.96 -35.27 -5.77 1.95 1.52 -66.30 -15.11 -34.75%
  QoQ % 77.43% -511.27% -395.90% 28.29% 102.29% -338.78% -
  Horiz. % 52.68% 233.42% 38.19% -12.91% -10.06% 438.78% 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.
 


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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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