Highlights

[EDEN] QoQ Cumulative Quarter Result on 2016-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -338.18%    YoY -     73.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 20,723 9,910 51,278 38,817 26,064 11,875 51,076 -45.22%
  QoQ % 109.11% -80.67% 32.10% 48.93% 119.49% -76.75% -
  Horiz. % 40.57% 19.40% 100.40% 76.00% 51.03% 23.25% 100.00%
PBT -11,113 -6,090 -16,410 -2,043 1,563 1,001 30,849 -
  QoQ % -82.48% 62.89% -703.23% -230.71% 56.14% -96.76% -
  Horiz. % -36.02% -19.74% -53.19% -6.62% 5.07% 3.24% 100.00%
Tax -259 -22 -6,550 -508 -440 -198 -78,054 -97.78%
  QoQ % -1,077.27% 99.66% -1,189.37% -15.45% -122.22% 99.75% -
  Horiz. % 0.33% 0.03% 8.39% 0.65% 0.56% 0.25% 100.00%
NP -11,372 -6,112 -22,960 -2,551 1,123 803 -47,205 -61.32%
  QoQ % -86.06% 73.38% -800.04% -327.16% 39.85% 101.70% -
  Horiz. % 24.09% 12.95% 48.64% 5.40% -2.38% -1.70% 100.00%
NP to SH -10,995 -6,199 -23,061 -3,325 1,396 1,038 -46,447 -61.77%
  QoQ % -77.37% 73.12% -593.56% -338.18% 34.49% 102.23% -
  Horiz. % 23.67% 13.35% 49.65% 7.16% -3.01% -2.23% 100.00%
Tax Rate - % - % - % - % 28.15 % 19.78 % 253.02 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 42.32% -92.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 11.13% 7.82% 100.00%
Total Cost 32,095 16,022 74,238 41,368 24,941 11,072 98,281 -52.61%
  QoQ % 100.32% -78.42% 79.46% 65.86% 125.26% -88.73% -
  Horiz. % 32.66% 16.30% 75.54% 42.09% 25.38% 11.27% 100.00%
Net Worth 252,203 258,430 261,544 233,521 236,635 236,635 233,521 5.27%
  QoQ % -2.41% -1.19% 12.00% -1.32% 0.00% 1.33% -
  Horiz. % 108.00% 110.67% 112.00% 100.00% 101.33% 101.33% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 252,203 258,430 261,544 233,521 236,635 236,635 233,521 5.27%
  QoQ % -2.41% -1.19% 12.00% -1.32% 0.00% 1.33% -
  Horiz. % 108.00% 110.67% 112.00% 100.00% 101.33% 101.33% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -54.88 % -61.68 % -44.78 % -6.57 % 4.31 % 6.76 % -92.42 % -29.37%
  QoQ % 11.02% -37.74% -581.58% -252.44% -36.24% 107.31% -
  Horiz. % 59.38% 66.74% 48.45% 7.11% -4.66% -7.31% 100.00%
ROE -4.36 % -2.40 % -8.82 % -1.42 % 0.59 % 0.44 % -19.89 % -63.68%
  QoQ % -81.67% 72.79% -521.13% -340.68% 34.09% 102.21% -
  Horiz. % 21.92% 12.07% 44.34% 7.14% -2.97% -2.21% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.66 3.18 16.47 12.47 8.37 3.81 16.40 -45.19%
  QoQ % 109.43% -80.69% 32.08% 48.98% 119.69% -76.77% -
  Horiz. % 40.61% 19.39% 100.43% 76.04% 51.04% 23.23% 100.00%
EPS -3.53 -1.99 -7.41 -1.07 0.45 0.33 -14.92 -61.78%
  QoQ % -77.39% 73.14% -592.52% -337.78% 36.36% 102.21% -
  Horiz. % 23.66% 13.34% 49.66% 7.17% -3.02% -2.21% 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 0.8300 0.8400 0.7500 0.7600 0.7600 0.7500 5.27%
  QoQ % -2.41% -1.19% 12.00% -1.32% 0.00% 1.33% -
  Horiz. % 108.00% 110.67% 112.00% 100.00% 101.33% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.14 2.46 12.71 9.62 6.46 2.94 12.66 -45.20%
  QoQ % 108.94% -80.65% 32.12% 48.92% 119.73% -76.78% -
  Horiz. % 40.60% 19.43% 100.39% 75.99% 51.03% 23.22% 100.00%
EPS -2.73 -1.54 -5.72 -0.82 0.35 0.26 -11.51 -61.72%
  QoQ % -77.27% 73.08% -597.56% -334.29% 34.62% 102.26% -
  Horiz. % 23.72% 13.38% 49.70% 7.12% -3.04% -2.26% 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 0.6253 0.6407 0.6484 0.5789 0.5867 0.5867 0.5789 5.28%
  QoQ % -2.40% -1.19% 12.01% -1.33% 0.00% 1.35% -
  Horiz. % 108.02% 110.68% 112.01% 100.00% 101.35% 101.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.2000 0.2250 0.1800 0.2100 0.2300 0.2200 0.2250 -
P/RPS 3.00 7.07 1.09 1.68 2.75 5.77 1.37 68.71%
  QoQ % -57.57% 548.62% -35.12% -38.91% -52.34% 321.17% -
  Horiz. % 218.98% 516.06% 79.56% 122.63% 200.73% 421.17% 100.00%
P/EPS -5.66 -11.30 -2.43 -19.66 51.30 65.99 -1.51 141.50%
  QoQ % 49.91% -365.02% 87.64% -138.32% -22.26% 4,470.20% -
  Horiz. % 374.83% 748.34% 160.93% 1,301.99% -3,397.35% -4,370.20% 100.00%
EY -17.66 -8.85 -41.15 -5.09 1.95 1.52 -66.30 -58.63%
  QoQ % -99.55% 78.49% -708.45% -361.03% 28.29% 102.29% -
  Horiz. % 26.64% 13.35% 62.07% 7.68% -2.94% -2.29% 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 0.25 0.27 0.21 0.28 0.30 0.29 0.30 -11.45%
  QoQ % -7.41% 28.57% -25.00% -6.67% 3.45% -3.33% -
  Horiz. % 83.33% 90.00% 70.00% 93.33% 100.00% 96.67% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 28/02/17 28/11/16 30/08/16 26/05/16 29/02/16 -
Price 0.1900 0.2500 0.2100 0.1850 0.2300 0.2200 0.2250 -
P/RPS 2.85 7.85 1.28 1.48 2.75 5.77 1.37 63.03%
  QoQ % -63.69% 513.28% -13.51% -46.18% -52.34% 321.17% -
  Horiz. % 208.03% 572.99% 93.43% 108.03% 200.73% 421.17% 100.00%
P/EPS -5.38 -12.56 -2.84 -17.32 51.30 65.99 -1.51 133.46%
  QoQ % 57.17% -342.25% 83.60% -133.76% -22.26% 4,470.20% -
  Horiz. % 356.29% 831.79% 188.08% 1,147.02% -3,397.35% -4,370.20% 100.00%
EY -18.59 -7.96 -35.27 -5.77 1.95 1.52 -66.30 -57.19%
  QoQ % -133.54% 77.43% -511.27% -395.90% 28.29% 102.29% -
  Horiz. % 28.04% 12.01% 53.20% 8.70% -2.94% -2.29% 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 0.30 0.25 0.25 0.30 0.29 0.30 -16.25%
  QoQ % -23.33% 20.00% 0.00% -16.67% 3.45% -3.33% -
  Horiz. % 76.67% 100.00% 83.33% 83.33% 100.00% 96.67% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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