Highlights

[EDEN] QoQ Quarter Result on 2017-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     22.68%    YoY -     -1,457.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 21,808 16,135 15,072 10,814 9,910 12,461 12,753 43.05%
  QoQ % 35.16% 7.05% 39.37% 9.12% -20.47% -2.29% -
  Horiz. % 171.00% 126.52% 118.18% 84.80% 77.71% 97.71% 100.00%
PBT -3,057 1,740 -3,226 -5,021 -6,090 -14,363 -3,604 -10.40%
  QoQ % -275.69% 153.94% 35.75% 17.55% 57.60% -298.53% -
  Horiz. % 84.82% -48.28% 89.51% 139.32% 168.98% 398.53% 100.00%
Tax -20 -6,861 2,445 -236 -22 -6,042 -68 -55.81%
  QoQ % 99.71% -380.61% 1,136.02% -972.73% 99.64% -8,785.29% -
  Horiz. % 29.41% 10,089.71% -3,595.59% 347.06% 32.35% 8,885.29% 100.00%
NP -3,077 -5,121 -781 -5,257 -6,112 -20,405 -3,672 -11.13%
  QoQ % 39.91% -555.70% 85.14% 13.99% 70.05% -455.69% -
  Horiz. % 83.80% 139.46% 21.27% 143.16% 166.45% 555.69% 100.00%
NP to SH -2,820 -4,802 -714 -4,793 -6,199 -19,732 -4,718 -29.07%
  QoQ % 41.27% -572.55% 85.10% 22.68% 68.58% -318.23% -
  Horiz. % 59.77% 101.78% 15.13% 101.59% 131.39% 418.23% 100.00%
Tax Rate - % 394.31 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 24,885 21,256 15,853 16,071 16,022 32,866 16,425 31.95%
  QoQ % 17.07% 34.08% -1.36% 0.31% -51.25% 100.10% -
  Horiz. % 151.51% 129.41% 96.52% 97.84% 97.55% 200.10% 100.00%
Net Worth 242,862 245,975 252,203 252,203 258,430 261,544 233,521 2.65%
  QoQ % -1.27% -2.47% 0.00% -2.41% -1.19% 12.00% -
  Horiz. % 104.00% 105.33% 108.00% 108.00% 110.67% 112.00% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 242,862 245,975 252,203 252,203 258,430 261,544 233,521 2.65%
  QoQ % -1.27% -2.47% 0.00% -2.41% -1.19% 12.00% -
  Horiz. % 104.00% 105.33% 108.00% 108.00% 110.67% 112.00% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -14.11 % -31.74 % -5.18 % -48.61 % -61.68 % -163.75 % -28.79 % -37.87%
  QoQ % 55.55% -512.74% 89.34% 21.19% 62.33% -468.77% -
  Horiz. % 49.01% 110.25% 17.99% 168.84% 214.24% 568.77% 100.00%
ROE -1.16 % -1.95 % -0.28 % -1.90 % -2.40 % -7.54 % -2.02 % -30.94%
  QoQ % 40.51% -596.43% 85.26% 20.83% 68.17% -273.27% -
  Horiz. % 57.43% 96.53% 13.86% 94.06% 118.81% 373.27% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 7.00 5.18 4.84 3.47 3.18 4.00 4.10 42.90%
  QoQ % 35.14% 7.02% 39.48% 9.12% -20.50% -2.44% -
  Horiz. % 170.73% 126.34% 118.05% 84.63% 77.56% 97.56% 100.00%
EPS -0.91 -1.54 -0.23 -1.54 -1.99 -6.34 -1.52 -28.99%
  QoQ % 40.91% -569.57% 85.06% 22.61% 68.61% -317.11% -
  Horiz. % 59.87% 101.32% 15.13% 101.32% 130.92% 417.11% 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 0.7800 0.7900 0.8100 0.8100 0.8300 0.8400 0.7500 2.65%
  QoQ % -1.27% -2.47% 0.00% -2.41% -1.19% 12.00% -
  Horiz. % 104.00% 105.33% 108.00% 108.00% 110.67% 112.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.52 4.08 3.82 2.74 2.51 3.15 3.23 42.99%
  QoQ % 35.29% 6.81% 39.42% 9.16% -20.32% -2.48% -
  Horiz. % 170.90% 126.32% 118.27% 84.83% 77.71% 97.52% 100.00%
EPS -0.71 -1.22 -0.18 -1.21 -1.57 -5.00 -1.19 -29.15%
  QoQ % 41.80% -577.78% 85.12% 22.93% 68.60% -320.17% -
  Horiz. % 59.66% 102.52% 15.13% 101.68% 131.93% 420.17% 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 0.6148 0.6227 0.6384 0.6384 0.6542 0.6621 0.5912 2.65%
  QoQ % -1.27% -2.46% 0.00% -2.42% -1.19% 11.99% -
  Horiz. % 103.99% 105.33% 107.98% 107.98% 110.66% 111.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1250 0.1750 0.1950 0.2000 0.2250 0.1800 0.2100 -
P/RPS 1.78 3.38 4.03 5.76 7.07 4.50 5.13 -50.65%
  QoQ % -47.34% -16.13% -30.03% -18.53% 57.11% -12.28% -
  Horiz. % 34.70% 65.89% 78.56% 112.28% 137.82% 87.72% 100.00%
P/EPS -13.80 -11.35 -85.04 -12.99 -11.30 -2.84 -13.86 -0.29%
  QoQ % -21.59% 86.65% -554.66% -14.96% -297.89% 79.51% -
  Horiz. % 99.57% 81.89% 613.56% 93.72% 81.53% 20.49% 100.00%
EY -7.25 -8.81 -1.18 -7.70 -8.85 -35.21 -7.22 0.28%
  QoQ % 17.71% -646.61% 84.68% 12.99% 74.87% -387.67% -
  Horiz. % 100.42% 122.02% 16.34% 106.65% 122.58% 487.67% 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 0.16 0.22 0.24 0.25 0.27 0.21 0.28 -31.16%
  QoQ % -27.27% -8.33% -4.00% -7.41% 28.57% -25.00% -
  Horiz. % 57.14% 78.57% 85.71% 89.29% 96.43% 75.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 28/11/16 -
Price 0.2450 0.1600 0.1850 0.1900 0.2500 0.2100 0.1850 -
P/RPS 3.50 3.09 3.82 5.47 7.85 5.25 4.52 -15.69%
  QoQ % 13.27% -19.11% -30.16% -30.32% 49.52% 16.15% -
  Horiz. % 77.43% 68.36% 84.51% 121.02% 173.67% 116.15% 100.00%
P/EPS -27.05 -10.37 -80.68 -12.34 -12.56 -3.31 -12.21 70.02%
  QoQ % -160.85% 87.15% -553.81% 1.75% -279.46% 72.89% -
  Horiz. % 221.54% 84.93% 660.77% 101.06% 102.87% 27.11% 100.00%
EY -3.70 -9.64 -1.24 -8.10 -7.96 -30.18 -8.19 -41.15%
  QoQ % 61.62% -677.42% 84.69% -1.76% 73.62% -268.50% -
  Horiz. % 45.18% 117.70% 15.14% 98.90% 97.19% 368.50% 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 0.31 0.20 0.23 0.23 0.30 0.25 0.25 15.44%
  QoQ % 55.00% -13.04% 0.00% -23.33% 20.00% 0.00% -
  Horiz. % 124.00% 80.00% 92.00% 92.00% 120.00% 100.00% 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