Highlights

[EDEN] QoQ Quarter Result on 2018-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     41.27%    YoY -     54.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 14,158 11,619 14,413 21,808 16,135 15,072 10,814 19.62%
  QoQ % 21.85% -19.39% -33.91% 35.16% 7.05% 39.37% -
  Horiz. % 130.92% 107.44% 133.28% 201.66% 149.20% 139.37% 100.00%
PBT -1,571 -2,920 -2,803 -3,057 1,740 -3,226 -5,021 -53.81%
  QoQ % 46.20% -4.17% 8.31% -275.69% 153.94% 35.75% -
  Horiz. % 31.29% 58.16% 55.83% 60.88% -34.65% 64.25% 100.00%
Tax 1,291 3 -54 -20 -6,861 2,445 -236 -
  QoQ % 42,933.34% 105.56% -170.00% 99.71% -380.61% 1,136.02% -
  Horiz. % -547.03% -1.27% 22.88% 8.47% 2,907.20% -1,036.02% 100.00%
NP -280 -2,917 -2,857 -3,077 -5,121 -781 -5,257 -85.77%
  QoQ % 90.40% -2.10% 7.15% 39.91% -555.70% 85.14% -
  Horiz. % 5.33% 55.49% 54.35% 58.53% 97.41% 14.86% 100.00%
NP to SH -10 -2,710 -2,487 -2,820 -4,802 -714 -4,793 -98.35%
  QoQ % 99.63% -8.97% 11.81% 41.27% -572.55% 85.10% -
  Horiz. % 0.21% 56.54% 51.89% 58.84% 100.19% 14.90% 100.00%
Tax Rate - % - % - % - % 394.31 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 14,438 14,536 17,270 24,885 21,256 15,853 16,071 -6.88%
  QoQ % -0.67% -15.83% -30.60% 17.07% 34.08% -1.36% -
  Horiz. % 89.84% 90.45% 107.46% 154.84% 132.26% 98.64% 100.00%
Net Worth 247,756 243,406 239,748 242,862 245,975 252,203 252,203 -1.18%
  QoQ % 1.79% 1.53% -1.28% -1.27% -2.47% 0.00% -
  Horiz. % 98.24% 96.51% 95.06% 96.30% 97.53% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 247,756 243,406 239,748 242,862 245,975 252,203 252,203 -1.18%
  QoQ % 1.79% 1.53% -1.28% -1.27% -2.47% 0.00% -
  Horiz. % 98.24% 96.51% 95.06% 96.30% 97.53% 100.00% 100.00%
NOSH 321,762 316,112 311,362 311,362 311,362 311,362 311,362 2.21%
  QoQ % 1.79% 1.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.34% 101.53% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -1.98 % -25.11 % -19.82 % -14.11 % -31.74 % -5.18 % -48.61 % -88.09%
  QoQ % 92.11% -26.69% -40.47% 55.55% -512.74% 89.34% -
  Horiz. % 4.07% 51.66% 40.77% 29.03% 65.30% 10.66% 100.00%
ROE 0.00 % -1.11 % -1.04 % -1.16 % -1.95 % -0.28 % -1.90 % -
  QoQ % 0.00% -6.73% 10.34% 40.51% -596.43% 85.26% -
  Horiz. % -0.00% 58.42% 54.74% 61.05% 102.63% 14.74% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.40 3.68 4.63 7.00 5.18 4.84 3.47 17.10%
  QoQ % 19.57% -20.52% -33.86% 35.14% 7.02% 39.48% -
  Horiz. % 126.80% 106.05% 133.43% 201.73% 149.28% 139.48% 100.00%
EPS 0.00 -0.84 -0.80 -0.91 -1.54 -0.23 -1.54 -
  QoQ % 0.00% -5.00% 12.09% 40.91% -569.57% 85.06% -
  Horiz. % -0.00% 54.55% 51.95% 59.09% 100.00% 14.94% 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 0.7700 0.7700 0.7800 0.7900 0.8100 0.8100 -3.31%
  QoQ % 0.00% 0.00% -1.28% -1.27% -2.47% 0.00% -
  Horiz. % 95.06% 95.06% 95.06% 96.30% 97.53% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,194
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.55 2.91 3.61 5.46 4.04 3.78 2.71 19.66%
  QoQ % 21.99% -19.39% -33.88% 35.15% 6.88% 39.48% -
  Horiz. % 131.00% 107.38% 133.21% 201.48% 149.08% 139.48% 100.00%
EPS 0.00 -0.68 -0.62 -0.71 -1.20 -0.18 -1.20 -
  QoQ % 0.00% -9.68% 12.68% 40.83% -566.67% 85.00% -
  Horiz. % -0.00% 56.67% 51.67% 59.17% 100.00% 15.00% 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 0.6206 0.6097 0.6006 0.6084 0.6162 0.6318 0.6318 -1.18%
  QoQ % 1.79% 1.52% -1.28% -1.27% -2.47% 0.00% -
  Horiz. % 98.23% 96.50% 95.06% 96.30% 97.53% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0950 0.2100 0.2800 0.1250 0.1750 0.1950 0.2000 -
P/RPS 2.16 5.71 6.05 1.78 3.38 4.03 5.76 -47.90%
  QoQ % -62.17% -5.62% 239.89% -47.34% -16.13% -30.03% -
  Horiz. % 37.50% 99.13% 105.03% 30.90% 58.68% 69.97% 100.00%
P/EPS -3,056.74 -24.50 -35.05 -13.80 -11.35 -85.04 -12.99 3,673.81%
  QoQ % -12,376.49% 30.10% -153.99% -21.59% 86.65% -554.66% -
  Horiz. % 23,531.49% 188.61% 269.82% 106.24% 87.37% 654.66% 100.00%
EY -0.03 -4.08 -2.85 -7.25 -8.81 -1.18 -7.70 -97.50%
  QoQ % 99.26% -43.16% 60.69% 17.71% -646.61% 84.68% -
  Horiz. % 0.39% 52.99% 37.01% 94.16% 114.42% 15.32% 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 0.12 0.27 0.36 0.16 0.22 0.24 0.25 -38.61%
  QoQ % -55.56% -25.00% 125.00% -27.27% -8.33% -4.00% -
  Horiz. % 48.00% 108.00% 144.00% 64.00% 88.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 30/08/18 31/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.1100 0.1150 0.2250 0.2450 0.1600 0.1850 0.1900 -
P/RPS 2.50 3.13 4.86 3.50 3.09 3.82 5.47 -40.58%
  QoQ % -20.13% -35.60% 38.86% 13.27% -19.11% -30.16% -
  Horiz. % 45.70% 57.22% 88.85% 63.99% 56.49% 69.84% 100.00%
P/EPS -3,539.38 -13.41 -28.17 -27.05 -10.37 -80.68 -12.34 4,204.59%
  QoQ % -26,293.59% 52.40% -4.14% -160.85% 87.15% -553.81% -
  Horiz. % 28,682.17% 108.67% 228.28% 219.21% 84.04% 653.81% 100.00%
EY -0.03 -7.45 -3.55 -3.70 -9.64 -1.24 -8.10 -97.58%
  QoQ % 99.60% -109.86% 4.05% 61.62% -677.42% 84.69% -
  Horiz. % 0.37% 91.98% 43.83% 45.68% 119.01% 15.31% 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 0.14 0.15 0.29 0.31 0.20 0.23 0.23 -28.11%
  QoQ % -6.67% -48.28% -6.45% 55.00% -13.04% 0.00% -
  Horiz. % 60.87% 65.22% 126.09% 134.78% 86.96% 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.
 


 

34  19  304  1597 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.07-0.005 
 DAYA 0.01-0.005 
 PRESBHD 0.485+0.02 
 ICON 0.065-0.02 
 NAIM 1.15-0.01 
 SEALINK 0.28+0.005 
 KAB 0.28+0.015 
 PERDANA 0.365+0.01 
 KNM 0.38+0.005 
 THHEAVY 0.060.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers