Highlights

[EDEN] QoQ Quarter Result on 2016-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     103.08%    YoY -     111.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 12,461 12,753 14,189 11,875 14,124 12,569 12,222 1.29%
  QoQ % -2.29% -10.12% 19.49% -15.92% 12.37% 2.84% -
  Horiz. % 101.96% 104.34% 116.09% 97.16% 115.56% 102.84% 100.00%
PBT -14,363 -3,604 560 1,001 -19,158 3,932 -6,991 61.26%
  QoQ % -298.53% -743.57% -44.06% 105.22% -587.23% 156.24% -
  Horiz. % 205.45% 51.55% -8.01% -14.32% 274.04% -56.24% 100.00%
Tax -6,042 -68 -244 -198 -14,960 -1,185 -63 1,966.43%
  QoQ % -8,785.29% 72.13% -23.23% 98.68% -1,162.45% -1,780.95% -
  Horiz. % 9,590.48% 107.94% 387.30% 314.29% 23,746.03% 1,880.95% 100.00%
NP -20,405 -3,672 316 803 -34,118 2,747 -7,054 102.37%
  QoQ % -455.69% -1,262.03% -60.65% 102.35% -1,342.01% 138.94% -
  Horiz. % 289.27% 52.06% -4.48% -11.38% 483.67% -38.94% 100.00%
NP to SH -19,732 -4,718 353 1,038 -33,735 2,854 -6,862 101.57%
  QoQ % -318.23% -1,436.54% -65.99% 103.08% -1,282.03% 141.59% -
  Horiz. % 287.55% 68.76% -5.14% -15.13% 491.62% -41.59% 100.00%
Tax Rate - % - % 43.57 % 19.78 % - % 30.14 % - % -
  QoQ % 0.00% 0.00% 120.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 144.56% 65.63% 0.00% 100.00% -
Total Cost 32,866 16,425 13,873 11,072 48,242 9,822 19,276 42.49%
  QoQ % 100.10% 18.40% 25.30% -77.05% 391.16% -49.05% -
  Horiz. % 170.50% 85.21% 71.97% 57.44% 250.27% 50.95% 100.00%
Net Worth 261,544 233,521 236,635 236,635 233,521 267,771 264,657 -0.78%
  QoQ % 12.00% -1.32% 0.00% 1.33% -12.79% 1.18% -
  Horiz. % 98.82% 88.24% 89.41% 89.41% 88.24% 101.18% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 261,544 233,521 236,635 236,635 233,521 267,771 264,657 -0.78%
  QoQ % 12.00% -1.32% 0.00% 1.33% -12.79% 1.18% -
  Horiz. % 98.82% 88.24% 89.41% 89.41% 88.24% 101.18% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -163.75 % -28.79 % 2.23 % 6.76 % -241.56 % 21.86 % -57.72 % 99.77%
  QoQ % -468.77% -1,391.03% -67.01% 102.80% -1,205.03% 137.87% -
  Horiz. % 283.70% 49.88% -3.86% -11.71% 418.50% -37.87% 100.00%
ROE -7.54 % -2.02 % 0.15 % 0.44 % -14.45 % 1.07 % -2.59 % 103.22%
  QoQ % -273.27% -1,446.67% -65.91% 103.04% -1,450.47% 141.31% -
  Horiz. % 291.12% 77.99% -5.79% -16.99% 557.92% -41.31% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.00 4.10 4.56 3.81 4.54 4.04 3.93 1.18%
  QoQ % -2.44% -10.09% 19.69% -16.08% 12.38% 2.80% -
  Horiz. % 101.78% 104.33% 116.03% 96.95% 115.52% 102.80% 100.00%
EPS -6.34 -1.52 0.11 0.33 -10.83 0.92 -2.20 101.86%
  QoQ % -317.11% -1,481.82% -66.67% 103.05% -1,277.17% 141.82% -
  Horiz. % 288.18% 69.09% -5.00% -15.00% 492.27% -41.82% 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 0.8400 0.7500 0.7600 0.7600 0.7500 0.8600 0.8500 -0.78%
  QoQ % 12.00% -1.32% 0.00% 1.33% -12.79% 1.18% -
  Horiz. % 98.82% 88.24% 89.41% 89.41% 88.24% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,861
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.19 3.26 3.63 3.04 3.61 3.22 3.13 1.27%
  QoQ % -2.15% -10.19% 19.41% -15.79% 12.11% 2.88% -
  Horiz. % 101.92% 104.15% 115.97% 97.12% 115.34% 102.88% 100.00%
EPS -5.05 -1.21 0.09 0.27 -8.63 0.73 -1.76 101.28%
  QoQ % -317.36% -1,444.44% -66.67% 103.13% -1,282.19% 141.48% -
  Horiz. % 286.93% 68.75% -5.11% -15.34% 490.34% -41.48% 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 0.6691 0.5975 0.6054 0.6054 0.5975 0.6851 0.6771 -0.79%
  QoQ % 11.98% -1.30% 0.00% 1.32% -12.79% 1.18% -
  Horiz. % 98.82% 88.24% 89.41% 89.41% 88.24% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.1800 0.2100 0.2300 0.2200 0.2250 0.2100 0.2800 -
P/RPS 4.50 5.13 5.05 5.77 4.96 5.20 7.13 -26.32%
  QoQ % -12.28% 1.58% -12.48% 16.33% -4.62% -27.07% -
  Horiz. % 63.11% 71.95% 70.83% 80.93% 69.57% 72.93% 100.00%
P/EPS -2.84 -13.86 202.87 65.99 -2.08 22.91 -12.70 -62.99%
  QoQ % 79.51% -106.83% 207.43% 3,272.60% -109.08% 280.39% -
  Horiz. % 22.36% 109.13% -1,597.40% -519.61% 16.38% -180.39% 100.00%
EY -35.21 -7.22 0.49 1.52 -48.15 4.36 -7.87 170.29%
  QoQ % -387.67% -1,573.47% -67.76% 103.16% -1,204.36% 155.40% -
  Horiz. % 447.40% 91.74% -6.23% -19.31% 611.82% -55.40% 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 0.21 0.28 0.30 0.29 0.30 0.24 0.33 -25.91%
  QoQ % -25.00% -6.67% 3.45% -3.33% 25.00% -27.27% -
  Horiz. % 63.64% 84.85% 90.91% 87.88% 90.91% 72.73% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 30/08/16 26/05/16 29/02/16 27/11/15 27/08/15 -
Price 0.2100 0.1850 0.2300 0.2200 0.2250 0.2700 0.2000 -
P/RPS 5.25 4.52 5.05 5.77 4.96 6.69 5.10 1.94%
  QoQ % 16.15% -10.50% -12.48% 16.33% -25.86% 31.18% -
  Horiz. % 102.94% 88.63% 99.02% 113.14% 97.25% 131.18% 100.00%
P/EPS -3.31 -12.21 202.87 65.99 -2.08 29.46 -9.07 -48.78%
  QoQ % 72.89% -106.02% 207.43% 3,272.60% -107.06% 424.81% -
  Horiz. % 36.49% 134.62% -2,236.71% -727.56% 22.93% -324.81% 100.00%
EY -30.18 -8.19 0.49 1.52 -48.15 3.39 -11.02 95.15%
  QoQ % -268.50% -1,771.43% -67.76% 103.16% -1,520.35% 130.76% -
  Horiz. % 273.87% 74.32% -4.45% -13.79% 436.93% -30.76% 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 0.25 0.30 0.29 0.30 0.31 0.24 2.75%
  QoQ % 0.00% -16.67% 3.45% -3.33% -3.23% 29.17% -
  Horiz. % 104.17% 104.17% 125.00% 120.83% 125.00% 129.17% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers