Highlights

[EDEN] QoQ 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 -     -1,436.54%    YoY -     -265.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 10,814 9,910 12,461 12,753 14,189 11,875 14,124 -16.32%
  QoQ % 9.12% -20.47% -2.29% -10.12% 19.49% -15.92% -
  Horiz. % 76.56% 70.16% 88.23% 90.29% 100.46% 84.08% 100.00%
PBT -5,021 -6,090 -14,363 -3,604 560 1,001 -19,158 -59.08%
  QoQ % 17.55% 57.60% -298.53% -743.57% -44.06% 105.22% -
  Horiz. % 26.21% 31.79% 74.97% 18.81% -2.92% -5.22% 100.00%
Tax -236 -22 -6,042 -68 -244 -198 -14,960 -93.73%
  QoQ % -972.73% 99.64% -8,785.29% 72.13% -23.23% 98.68% -
  Horiz. % 1.58% 0.15% 40.39% 0.45% 1.63% 1.32% 100.00%
NP -5,257 -6,112 -20,405 -3,672 316 803 -34,118 -71.29%
  QoQ % 13.99% 70.05% -455.69% -1,262.03% -60.65% 102.35% -
  Horiz. % 15.41% 17.91% 59.81% 10.76% -0.93% -2.35% 100.00%
NP to SH -4,793 -6,199 -19,732 -4,718 353 1,038 -33,735 -72.80%
  QoQ % 22.68% 68.58% -318.23% -1,436.54% -65.99% 103.08% -
  Horiz. % 14.21% 18.38% 58.49% 13.99% -1.05% -3.08% 100.00%
Tax Rate - % - % - % - % 43.57 % 19.78 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 120.27% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 220.27% 100.00% -
Total Cost 16,071 16,022 32,866 16,425 13,873 11,072 48,242 -51.98%
  QoQ % 0.31% -51.25% 100.10% 18.40% 25.30% -77.05% -
  Horiz. % 33.31% 33.21% 68.13% 34.05% 28.76% 22.95% 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 -48.61 % -61.68 % -163.75 % -28.79 % 2.23 % 6.76 % -241.56 % -65.69%
  QoQ % 21.19% 62.33% -468.77% -1,391.03% -67.01% 102.80% -
  Horiz. % 20.12% 25.53% 67.79% 11.92% -0.92% -2.80% 100.00%
ROE -1.90 % -2.40 % -7.54 % -2.02 % 0.15 % 0.44 % -14.45 % -74.17%
  QoQ % 20.83% 68.17% -273.27% -1,446.67% -65.91% 103.04% -
  Horiz. % 13.15% 16.61% 52.18% 13.98% -1.04% -3.04% 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 3.47 3.18 4.00 4.10 4.56 3.81 4.54 -16.42%
  QoQ % 9.12% -20.50% -2.44% -10.09% 19.69% -16.08% -
  Horiz. % 76.43% 70.04% 88.11% 90.31% 100.44% 83.92% 100.00%
EPS -1.54 -1.99 -6.34 -1.52 0.11 0.33 -10.83 -72.79%
  QoQ % 22.61% 68.61% -317.11% -1,481.82% -66.67% 103.05% -
  Horiz. % 14.22% 18.37% 58.54% 14.04% -1.02% -3.05% 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 - 395,028
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.74 2.51 3.15 3.23 3.59 3.01 3.58 -16.34%
  QoQ % 9.16% -20.32% -2.48% -10.03% 19.27% -15.92% -
  Horiz. % 76.54% 70.11% 87.99% 90.22% 100.28% 84.08% 100.00%
EPS -1.21 -1.57 -5.00 -1.19 0.09 0.26 -8.54 -72.85%
  QoQ % 22.93% 68.60% -320.17% -1,422.22% -65.38% 103.04% -
  Horiz. % 14.17% 18.38% 58.55% 13.93% -1.05% -3.04% 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 0.6384 0.6542 0.6621 0.5912 0.5990 0.5990 0.5912 5.26%
  QoQ % -2.42% -1.19% 11.99% -1.30% 0.00% 1.32% -
  Horiz. % 107.98% 110.66% 111.99% 100.00% 101.32% 101.32% 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 5.76 7.07 4.50 5.13 5.05 5.77 4.96 10.49%
  QoQ % -18.53% 57.11% -12.28% 1.58% -12.48% 16.33% -
  Horiz. % 116.13% 142.54% 90.73% 103.43% 101.81% 116.33% 100.00%
P/EPS -12.99 -11.30 -2.84 -13.86 202.87 65.99 -2.08 239.51%
  QoQ % -14.96% -297.89% 79.51% -106.83% 207.43% 3,272.60% -
  Horiz. % 624.52% 543.27% 136.54% 666.35% -9,753.37% -3,172.60% 100.00%
EY -7.70 -8.85 -35.21 -7.22 0.49 1.52 -48.15 -70.57%
  QoQ % 12.99% 74.87% -387.67% -1,573.47% -67.76% 103.16% -
  Horiz. % 15.99% 18.38% 73.13% 14.99% -1.02% -3.16% 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 5.47 7.85 5.25 4.52 5.05 5.77 4.96 6.75%
  QoQ % -30.32% 49.52% 16.15% -10.50% -12.48% 16.33% -
  Horiz. % 110.28% 158.27% 105.85% 91.13% 101.81% 116.33% 100.00%
P/EPS -12.34 -12.56 -3.31 -12.21 202.87 65.99 -2.08 228.07%
  QoQ % 1.75% -279.46% 72.89% -106.02% 207.43% 3,272.60% -
  Horiz. % 593.27% 603.85% 159.13% 587.02% -9,753.37% -3,172.60% 100.00%
EY -8.10 -7.96 -30.18 -8.19 0.49 1.52 -48.15 -69.56%
  QoQ % -1.76% 73.62% -268.50% -1,771.43% -67.76% 103.16% -
  Horiz. % 16.82% 16.53% 62.68% 17.01% -1.02% -3.16% 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.
 


 

192  414  489  1108 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.06-0.01 
 BARAKAH 0.07-0.015 
 VC-PA 0.065-0.01 
 LAMBO-WB 0.010.00 
 ARMADA 0.1950.00 
 NIHSIN-WB 0.06-0.01 
 IMPIANA 0.04-0.005 
 PHB 0.0250.00 
 IOIPG 1.20+0.01 
 KNM 0.185-0.005 
Partners & Brokers