Highlights

[EDEN] QoQ Quarter Result on 2017-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     85.10%    YoY -     84.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 14,413 21,808 16,135 15,072 10,814 9,910 12,461 10.22%
  QoQ % -33.91% 35.16% 7.05% 39.37% 9.12% -20.47% -
  Horiz. % 115.66% 175.01% 129.48% 120.95% 86.78% 79.53% 100.00%
PBT -2,803 -3,057 1,740 -3,226 -5,021 -6,090 -14,363 -66.46%
  QoQ % 8.31% -275.69% 153.94% 35.75% 17.55% 57.60% -
  Horiz. % 19.52% 21.28% -12.11% 22.46% 34.96% 42.40% 100.00%
Tax -54 -20 -6,861 2,445 -236 -22 -6,042 -95.73%
  QoQ % -170.00% 99.71% -380.61% 1,136.02% -972.73% 99.64% -
  Horiz. % 0.89% 0.33% 113.56% -40.47% 3.91% 0.36% 100.00%
NP -2,857 -3,077 -5,121 -781 -5,257 -6,112 -20,405 -73.13%
  QoQ % 7.15% 39.91% -555.70% 85.14% 13.99% 70.05% -
  Horiz. % 14.00% 15.08% 25.10% 3.83% 25.76% 29.95% 100.00%
NP to SH -2,487 -2,820 -4,802 -714 -4,793 -6,199 -19,732 -74.96%
  QoQ % 11.81% 41.27% -572.55% 85.10% 22.68% 68.58% -
  Horiz. % 12.60% 14.29% 24.34% 3.62% 24.29% 31.42% 100.00%
Tax Rate - % - % 394.31 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 17,270 24,885 21,256 15,853 16,071 16,022 32,866 -34.96%
  QoQ % -30.60% 17.07% 34.08% -1.36% 0.31% -51.25% -
  Horiz. % 52.55% 75.72% 64.67% 48.24% 48.90% 48.75% 100.00%
Net Worth 239,748 242,862 245,975 252,203 252,203 258,430 261,544 -5.65%
  QoQ % -1.28% -1.27% -2.47% 0.00% -2.41% -1.19% -
  Horiz. % 91.67% 92.86% 94.05% 96.43% 96.43% 98.81% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 239,748 242,862 245,975 252,203 252,203 258,430 261,544 -5.65%
  QoQ % -1.28% -1.27% -2.47% 0.00% -2.41% -1.19% -
  Horiz. % 91.67% 92.86% 94.05% 96.43% 96.43% 98.81% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -19.82 % -14.11 % -31.74 % -5.18 % -48.61 % -61.68 % -163.75 % -75.63%
  QoQ % -40.47% 55.55% -512.74% 89.34% 21.19% 62.33% -
  Horiz. % 12.10% 8.62% 19.38% 3.16% 29.69% 37.67% 100.00%
ROE -1.04 % -1.16 % -1.95 % -0.28 % -1.90 % -2.40 % -7.54 % -73.40%
  QoQ % 10.34% 40.51% -596.43% 85.26% 20.83% 68.17% -
  Horiz. % 13.79% 15.38% 25.86% 3.71% 25.20% 31.83% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.63 7.00 5.18 4.84 3.47 3.18 4.00 10.27%
  QoQ % -33.86% 35.14% 7.02% 39.48% 9.12% -20.50% -
  Horiz. % 115.75% 175.00% 129.50% 121.00% 86.75% 79.50% 100.00%
EPS -0.80 -0.91 -1.54 -0.23 -1.54 -1.99 -6.34 -74.94%
  QoQ % 12.09% 40.91% -569.57% 85.06% 22.61% 68.61% -
  Horiz. % 12.62% 14.35% 24.29% 3.63% 24.29% 31.39% 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 0.7700 0.7800 0.7900 0.8100 0.8100 0.8300 0.8400 -5.65%
  QoQ % -1.28% -1.27% -2.47% 0.00% -2.41% -1.19% -
  Horiz. % 91.67% 92.86% 94.05% 96.43% 96.43% 98.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,194
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.61 5.46 4.04 3.78 2.71 2.48 3.12 10.24%
  QoQ % -33.88% 35.15% 6.88% 39.48% 9.27% -20.51% -
  Horiz. % 115.71% 175.00% 129.49% 121.15% 86.86% 79.49% 100.00%
EPS -0.62 -0.71 -1.20 -0.18 -1.20 -1.55 -4.94 -75.03%
  QoQ % 12.68% 40.83% -566.67% 85.00% 22.58% 68.62% -
  Horiz. % 12.55% 14.37% 24.29% 3.64% 24.29% 31.38% 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 0.6006 0.6084 0.6162 0.6318 0.6318 0.6474 0.6552 -5.65%
  QoQ % -1.28% -1.27% -2.47% 0.00% -2.41% -1.19% -
  Horiz. % 91.67% 92.86% 94.05% 96.43% 96.43% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2800 0.1250 0.1750 0.1950 0.2000 0.2250 0.1800 -
P/RPS 6.05 1.78 3.38 4.03 5.76 7.07 4.50 21.88%
  QoQ % 239.89% -47.34% -16.13% -30.03% -18.53% 57.11% -
  Horiz. % 134.44% 39.56% 75.11% 89.56% 128.00% 157.11% 100.00%
P/EPS -35.05 -13.80 -11.35 -85.04 -12.99 -11.30 -2.84 436.51%
  QoQ % -153.99% -21.59% 86.65% -554.66% -14.96% -297.89% -
  Horiz. % 1,234.16% 485.92% 399.65% 2,994.37% 457.39% 397.89% 100.00%
EY -2.85 -7.25 -8.81 -1.18 -7.70 -8.85 -35.21 -81.37%
  QoQ % 60.69% 17.71% -646.61% 84.68% 12.99% 74.87% -
  Horiz. % 8.09% 20.59% 25.02% 3.35% 21.87% 25.13% 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 0.36 0.16 0.22 0.24 0.25 0.27 0.21 43.38%
  QoQ % 125.00% -27.27% -8.33% -4.00% -7.41% 28.57% -
  Horiz. % 171.43% 76.19% 104.76% 114.29% 119.05% 128.57% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.2250 0.2450 0.1600 0.1850 0.1900 0.2500 0.2100 -
P/RPS 4.86 3.50 3.09 3.82 5.47 7.85 5.25 -5.03%
  QoQ % 38.86% 13.27% -19.11% -30.16% -30.32% 49.52% -
  Horiz. % 92.57% 66.67% 58.86% 72.76% 104.19% 149.52% 100.00%
P/EPS -28.17 -27.05 -10.37 -80.68 -12.34 -12.56 -3.31 318.48%
  QoQ % -4.14% -160.85% 87.15% -553.81% 1.75% -279.46% -
  Horiz. % 851.06% 817.22% 313.29% 2,437.46% 372.81% 379.46% 100.00%
EY -3.55 -3.70 -9.64 -1.24 -8.10 -7.96 -30.18 -76.09%
  QoQ % 4.05% 61.62% -677.42% 84.69% -1.76% 73.62% -
  Horiz. % 11.76% 12.26% 31.94% 4.11% 26.84% 26.38% 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 0.31 0.20 0.23 0.23 0.30 0.25 10.43%
  QoQ % -6.45% 55.00% -13.04% 0.00% -23.33% 20.00% -
  Horiz. % 116.00% 124.00% 80.00% 92.00% 92.00% 120.00% 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.
 


 

272  212  517  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.65+0.045 
 HSI-H6P 0.17-0.025 
 MNC 0.080.00 
 AAX 0.185-0.01 
 ISTONE 0.17+0.01 
 HSI-C7F 0.40+0.03 
 HSI-C7E 0.205+0.015 
 NETX 0.0150.00 
Partners & Brokers