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 - 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 3.09 3.16 3.52 2.94 3.50 3.12 -14.64%
  QoQ % -20.39% -2.22% -10.23% 19.73% -16.00% 12.18% -
  Horiz. % 78.85% 99.04% 101.28% 112.82% 94.23% 112.18% 100.00%
EPS -1.54 -4.89 -1.17 0.09 0.26 -8.36 0.71 -
  QoQ % 68.51% -317.95% -1,400.00% -65.38% 103.11% -1,277.46% -
  Horiz. % -216.90% -688.73% -164.79% 12.68% 36.62% -1,177.46% 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 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers