Highlights

[EDEN] QoQ Quarter Result on 2015-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     21.09%    YoY -     -72.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 11,875 14,124 12,569 12,222 12,626 15,379 17,245 -22.00%
  QoQ % -15.92% 12.37% 2.84% -3.20% -17.90% -10.82% -
  Horiz. % 68.86% 81.90% 72.88% 70.87% 73.22% 89.18% 100.00%
PBT 1,001 -19,158 3,932 -6,991 -8,630 -6,071 -4,143 -
  QoQ % 105.22% -587.23% 156.24% 18.99% -42.15% -46.54% -
  Horiz. % -24.16% 462.42% -94.91% 168.74% 208.30% 146.54% 100.00%
Tax -198 -14,960 -1,185 -63 -149 5,030 -101 56.57%
  QoQ % 98.68% -1,162.45% -1,780.95% 57.72% -102.96% 5,080.20% -
  Horiz. % 196.04% 14,811.88% 1,173.27% 62.38% 147.52% -4,980.20% 100.00%
NP 803 -34,118 2,747 -7,054 -8,779 -1,041 -4,244 -
  QoQ % 102.35% -1,342.01% 138.94% 19.65% -743.32% 75.47% -
  Horiz. % -18.92% 803.91% -64.73% 166.21% 206.86% 24.53% 100.00%
NP to SH 1,038 -33,735 2,854 -6,862 -8,696 -1,081 -4,306 -
  QoQ % 103.08% -1,282.03% 141.59% 21.09% -704.44% 74.90% -
  Horiz. % -24.11% 783.44% -66.28% 159.36% 201.95% 25.10% 100.00%
Tax Rate 19.78 % - % 30.14 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.63% 0.00% 100.00% - - - -
Total Cost 11,072 48,242 9,822 19,276 21,405 16,420 21,489 -35.70%
  QoQ % -77.05% 391.16% -49.05% -9.95% 30.36% -23.59% -
  Horiz. % 51.52% 224.50% 45.71% 89.70% 99.61% 76.41% 100.00%
Net Worth 236,635 233,521 267,771 264,657 270,884 280,225 280,225 -10.65%
  QoQ % 1.33% -12.79% 1.18% -2.30% -3.33% 0.00% -
  Horiz. % 84.44% 83.33% 95.56% 94.44% 96.67% 100.00% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 236,635 233,521 267,771 264,657 270,884 280,225 280,225 -10.65%
  QoQ % 1.33% -12.79% 1.18% -2.30% -3.33% 0.00% -
  Horiz. % 84.44% 83.33% 95.56% 94.44% 96.67% 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.76 % -241.56 % 21.86 % -57.72 % -69.53 % -6.77 % -24.61 % -
  QoQ % 102.80% -1,205.03% 137.87% 16.99% -927.03% 72.49% -
  Horiz. % -27.47% 981.55% -88.83% 234.54% 282.53% 27.51% 100.00%
ROE 0.44 % -14.45 % 1.07 % -2.59 % -3.21 % -0.39 % -1.54 % -
  QoQ % 103.04% -1,450.47% 141.31% 19.31% -723.08% 74.68% -
  Horiz. % -28.57% 938.31% -69.48% 168.18% 208.44% 25.32% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.81 4.54 4.04 3.93 4.06 4.94 5.54 -22.07%
  QoQ % -16.08% 12.38% 2.80% -3.20% -17.81% -10.83% -
  Horiz. % 68.77% 81.95% 72.92% 70.94% 73.29% 89.17% 100.00%
EPS 0.33 -10.83 0.92 -2.20 -2.79 -0.35 -1.38 -
  QoQ % 103.05% -1,277.17% 141.82% 21.15% -697.14% 74.64% -
  Horiz. % -23.91% 784.78% -66.67% 159.42% 202.17% 25.36% 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 0.7500 0.8600 0.8500 0.8700 0.9000 0.9000 -10.65%
  QoQ % 1.33% -12.79% 1.18% -2.30% -3.33% 0.00% -
  Horiz. % 84.44% 83.33% 95.56% 94.44% 96.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.01 3.58 3.18 3.09 3.20 3.89 4.37 -21.99%
  QoQ % -15.92% 12.58% 2.91% -3.44% -17.74% -10.98% -
  Horiz. % 68.88% 81.92% 72.77% 70.71% 73.23% 89.02% 100.00%
EPS 0.26 -8.54 0.72 -1.74 -2.20 -0.27 -1.09 -
  QoQ % 103.04% -1,286.11% 141.38% 20.91% -714.81% 75.23% -
  Horiz. % -23.85% 783.49% -66.06% 159.63% 201.83% 24.77% 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 0.5990 0.5912 0.6779 0.6700 0.6857 0.7094 0.7094 -10.66%
  QoQ % 1.32% -12.79% 1.18% -2.29% -3.34% 0.00% -
  Horiz. % 84.44% 83.34% 95.56% 94.45% 96.66% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.2200 0.2250 0.2100 0.2800 0.2250 0.2500 0.3100 -
P/RPS 5.77 4.96 5.20 7.13 5.55 5.06 5.60 2.01%
  QoQ % 16.33% -4.62% -27.07% 28.47% 9.68% -9.64% -
  Horiz. % 103.04% 88.57% 92.86% 127.32% 99.11% 90.36% 100.00%
P/EPS 65.99 -2.08 22.91 -12.70 -8.06 -72.01 -22.42 -
  QoQ % 3,272.60% -109.08% 280.39% -57.57% 88.81% -221.19% -
  Horiz. % -294.34% 9.28% -102.19% 56.65% 35.95% 321.19% 100.00%
EY 1.52 -48.15 4.36 -7.87 -12.41 -1.39 -4.46 -
  QoQ % 103.16% -1,204.36% 155.40% 36.58% -792.81% 68.83% -
  Horiz. % -34.08% 1,079.60% -97.76% 176.46% 278.25% 31.17% 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 0.29 0.30 0.24 0.33 0.26 0.28 0.34 -10.05%
  QoQ % -3.33% 25.00% -27.27% 26.92% -7.14% -17.65% -
  Horiz. % 85.29% 88.24% 70.59% 97.06% 76.47% 82.35% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 29/02/16 27/11/15 27/08/15 29/05/15 27/02/15 27/11/14 -
Price 0.2200 0.2250 0.2700 0.2000 0.2950 0.2400 0.2850 -
P/RPS 5.77 4.96 6.69 5.10 7.27 4.86 5.15 7.87%
  QoQ % 16.33% -25.86% 31.18% -29.85% 49.59% -5.63% -
  Horiz. % 112.04% 96.31% 129.90% 99.03% 141.17% 94.37% 100.00%
P/EPS 65.99 -2.08 29.46 -9.07 -10.56 -69.13 -20.61 -
  QoQ % 3,272.60% -107.06% 424.81% 14.11% 84.72% -235.42% -
  Horiz. % -320.18% 10.09% -142.94% 44.01% 51.24% 335.42% 100.00%
EY 1.52 -48.15 3.39 -11.02 -9.47 -1.45 -4.85 -
  QoQ % 103.16% -1,520.35% 130.76% -16.37% -553.10% 70.10% -
  Horiz. % -31.34% 992.78% -69.90% 227.22% 195.26% 29.90% 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 0.29 0.30 0.31 0.24 0.34 0.27 0.32 -6.35%
  QoQ % -3.33% -3.23% 29.17% -29.41% 25.93% -15.62% -
  Horiz. % 90.62% 93.75% 96.88% 75.00% 106.25% 84.38% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers