Highlights

[EDEN] QoQ 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 -     -65.99%    YoY -     105.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 12,461 12,753 14,189 11,875 14,124 12,569 -14.64%
  QoQ % -20.47% -2.29% -10.12% 19.49% -15.92% 12.37% -
  Horiz. % 78.84% 99.14% 101.46% 112.89% 94.48% 112.37% 100.00%
PBT -6,090 -14,363 -3,604 560 1,001 -19,158 3,932 -
  QoQ % 57.60% -298.53% -743.57% -44.06% 105.22% -587.23% -
  Horiz. % -154.88% -365.28% -91.66% 14.24% 25.46% -487.23% 100.00%
Tax -22 -6,042 -68 -244 -198 -14,960 -1,185 -92.97%
  QoQ % 99.64% -8,785.29% 72.13% -23.23% 98.68% -1,162.45% -
  Horiz. % 1.86% 509.87% 5.74% 20.59% 16.71% 1,262.45% 100.00%
NP -6,112 -20,405 -3,672 316 803 -34,118 2,747 -
  QoQ % 70.05% -455.69% -1,262.03% -60.65% 102.35% -1,342.01% -
  Horiz. % -222.50% -742.81% -133.67% 11.50% 29.23% -1,242.01% 100.00%
NP to SH -6,199 -19,732 -4,718 353 1,038 -33,735 2,854 -
  QoQ % 68.58% -318.23% -1,436.54% -65.99% 103.08% -1,282.03% -
  Horiz. % -217.20% -691.38% -165.31% 12.37% 36.37% -1,182.03% 100.00%
Tax Rate - % - % - % 43.57 % 19.78 % - % 30.14 % -
  QoQ % 0.00% 0.00% 0.00% 120.27% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 144.56% 65.63% 0.00% 100.00%
Total Cost 16,022 32,866 16,425 13,873 11,072 48,242 9,822 38.53%
  QoQ % -51.25% 100.10% 18.40% 25.30% -77.05% 391.16% -
  Horiz. % 163.12% 334.62% 167.23% 141.24% 112.73% 491.16% 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 % -163.75 % -28.79 % 2.23 % 6.76 % -241.56 % 21.86 % -
  QoQ % 62.33% -468.77% -1,391.03% -67.01% 102.80% -1,205.03% -
  Horiz. % -282.16% -749.09% -131.70% 10.20% 30.92% -1,105.03% 100.00%
ROE -2.40 % -7.54 % -2.02 % 0.15 % 0.44 % -14.45 % 1.07 % -
  QoQ % 68.17% -273.27% -1,446.67% -65.91% 103.04% -1,450.47% -
  Horiz. % -224.30% -704.67% -188.79% 14.02% 41.12% -1,350.47% 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 4.00 4.10 4.56 3.81 4.54 4.04 -14.74%
  QoQ % -20.50% -2.44% -10.09% 19.69% -16.08% 12.38% -
  Horiz. % 78.71% 99.01% 101.49% 112.87% 94.31% 112.38% 100.00%
EPS -1.99 -6.34 -1.52 0.11 0.33 -10.83 0.92 -
  QoQ % 68.61% -317.11% -1,481.82% -66.67% 103.05% -1,277.17% -
  Horiz. % -216.30% -689.13% -165.22% 11.96% 35.87% -1,177.17% 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 - 395,028
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.51 3.15 3.23 3.59 3.01 3.58 3.18 -14.58%
  QoQ % -20.32% -2.48% -10.03% 19.27% -15.92% 12.58% -
  Horiz. % 78.93% 99.06% 101.57% 112.89% 94.65% 112.58% 100.00%
EPS -1.57 -5.00 -1.19 0.09 0.26 -8.54 0.72 -
  QoQ % 68.60% -320.17% -1,422.22% -65.38% 103.04% -1,286.11% -
  Horiz. % -218.06% -694.44% -165.28% 12.50% 36.11% -1,186.11% 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 0.6542 0.6621 0.5912 0.5990 0.5990 0.5912 0.6779 -2.34%
  QoQ % -1.19% 11.99% -1.30% 0.00% 1.32% -12.79% -
  Horiz. % 96.50% 97.67% 87.21% 88.36% 88.36% 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 4.50 5.13 5.05 5.77 4.96 5.20 22.71%
  QoQ % 57.11% -12.28% 1.58% -12.48% 16.33% -4.62% -
  Horiz. % 135.96% 86.54% 98.65% 97.12% 110.96% 95.38% 100.00%
P/EPS -11.30 -2.84 -13.86 202.87 65.99 -2.08 22.91 -
  QoQ % -297.89% 79.51% -106.83% 207.43% 3,272.60% -109.08% -
  Horiz. % -49.32% -12.40% -60.50% 885.51% 288.04% -9.08% 100.00%
EY -8.85 -35.21 -7.22 0.49 1.52 -48.15 4.36 -
  QoQ % 74.87% -387.67% -1,573.47% -67.76% 103.16% -1,204.36% -
  Horiz. % -202.98% -807.57% -165.60% 11.24% 34.86% -1,104.36% 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 0.27 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 5.25 4.52 5.05 5.77 4.96 6.69 11.24%
  QoQ % 49.52% 16.15% -10.50% -12.48% 16.33% -25.86% -
  Horiz. % 117.34% 78.48% 67.56% 75.49% 86.25% 74.14% 100.00%
P/EPS -12.56 -3.31 -12.21 202.87 65.99 -2.08 29.46 -
  QoQ % -279.46% 72.89% -106.02% 207.43% 3,272.60% -107.06% -
  Horiz. % -42.63% -11.24% -41.45% 688.63% 224.00% -7.06% 100.00%
EY -7.96 -30.18 -8.19 0.49 1.52 -48.15 3.39 -
  QoQ % 73.62% -268.50% -1,771.43% -67.76% 103.16% -1,520.35% -
  Horiz. % -234.81% -890.27% -241.59% 14.45% 44.84% -1,420.35% 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.
 


 

340  186  532  1133 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 VC 0.25-0.02 
 HSI-C5J 0.25+0.005 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 EKOVEST 0.7750.00 
 KNM 0.195+0.005 
Partners & Brokers