Highlights

[EDEN] QoQ TTM Result on 2016-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     21.69%    YoY -     -26.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 49,313 51,278 54,388 54,204 52,237 52,988 52,790 -4.44%
  QoQ % -3.83% -5.72% 0.34% 3.77% -1.42% 0.38% -
  Horiz. % 93.41% 97.14% 103.03% 102.68% 98.95% 100.38% 100.00%
PBT -23,497 -16,406 -19,372 -11,836 -19,387 -29,018 -17,781 20.40%
  QoQ % -43.22% 15.31% -63.67% 38.95% 33.19% -63.20% -
  Horiz. % 132.15% 92.27% 108.95% 66.57% 109.03% 163.20% 100.00%
Tax -6,376 -6,552 -13,667 -14,784 -14,603 -14,554 3,950 -
  QoQ % 2.69% 52.06% 7.56% -1.24% -0.34% -468.46% -
  Horiz. % -161.42% -165.87% -346.00% -374.28% -369.70% -368.46% 100.00%
NP -29,873 -22,958 -33,039 -26,620 -33,990 -43,572 -13,831 67.01%
  QoQ % -30.12% 30.51% -24.11% 21.68% 21.99% -215.03% -
  Horiz. % 215.99% 165.99% 238.88% 192.47% 245.75% 315.03% 100.00%
NP to SH -30,296 -23,059 -33,607 -26,042 -33,257 -42,991 -13,422 71.99%
  QoQ % -31.38% 31.39% -29.05% 21.69% 22.64% -220.30% -
  Horiz. % 225.72% 171.80% 250.39% 194.02% 247.78% 320.30% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 79,186 74,236 87,427 80,824 86,227 96,560 66,621 12.20%
  QoQ % 6.67% -15.09% 8.17% -6.27% -10.70% 44.94% -
  Horiz. % 118.86% 111.43% 131.23% 121.32% 129.43% 144.94% 100.00%
Net Worth 258,430 261,544 233,521 236,635 236,635 233,621 266,786 -2.10%
  QoQ % -1.19% 12.00% -1.32% 0.00% 1.29% -12.43% -
  Horiz. % 96.87% 98.03% 87.53% 88.70% 88.70% 87.57% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 258,430 261,544 233,521 236,635 236,635 233,621 266,786 -2.10%
  QoQ % -1.19% 12.00% -1.32% 0.00% 1.29% -12.43% -
  Horiz. % 96.87% 98.03% 87.53% 88.70% 88.70% 87.57% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,495 310,217 0.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.04% 0.41% -
  Horiz. % 100.37% 100.37% 100.37% 100.37% 100.37% 100.41% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -60.58 % -44.77 % -60.75 % -49.11 % -65.07 % -82.23 % -26.20 % 74.77%
  QoQ % -35.31% 26.30% -23.70% 24.53% 20.87% -213.85% -
  Horiz. % 231.22% 170.88% 231.87% 187.44% 248.36% 313.85% 100.00%
ROE -11.72 % -8.82 % -14.39 % -11.01 % -14.05 % -18.40 % -5.03 % 75.66%
  QoQ % -32.88% 38.71% -30.70% 21.64% 23.64% -265.81% -
  Horiz. % 233.00% 175.35% 286.08% 218.89% 279.32% 365.81% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 15.84 16.47 17.47 17.41 16.78 17.01 17.02 -4.67%
  QoQ % -3.83% -5.72% 0.34% 3.75% -1.35% -0.06% -
  Horiz. % 93.07% 96.77% 102.64% 102.29% 98.59% 99.94% 100.00%
EPS -9.73 -7.41 -10.79 -8.36 -10.68 -13.80 -4.33 71.48%
  QoQ % -31.31% 31.33% -29.07% 21.72% 22.61% -218.71% -
  Horiz. % 224.71% 171.13% 249.19% 193.07% 246.65% 318.71% 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 0.8300 0.8400 0.7500 0.7600 0.7600 0.7500 0.8600 -2.34%
  QoQ % -1.19% 12.00% -1.32% 0.00% 1.33% -12.79% -
  Horiz. % 96.51% 97.67% 87.21% 88.37% 88.37% 87.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.23 12.71 13.48 13.44 12.95 13.14 13.09 -4.43%
  QoQ % -3.78% -5.71% 0.30% 3.78% -1.45% 0.38% -
  Horiz. % 93.43% 97.10% 102.98% 102.67% 98.93% 100.38% 100.00%
EPS -7.51 -5.72 -8.33 -6.46 -8.24 -10.66 -3.33 71.89%
  QoQ % -31.29% 31.33% -28.95% 21.60% 22.70% -220.12% -
  Horiz. % 225.53% 171.77% 250.15% 193.99% 247.45% 320.12% 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 0.6407 0.6484 0.5789 0.5867 0.5867 0.5792 0.6614 -2.10%
  QoQ % -1.19% 12.01% -1.33% 0.00% 1.29% -12.43% -
  Horiz. % 96.87% 98.03% 87.53% 88.71% 88.71% 87.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.2250 0.1800 0.2100 0.2300 0.2200 0.2250 0.2100 -
P/RPS 1.42 1.09 1.20 1.32 1.31 1.32 1.23 10.04%
  QoQ % 30.28% -9.17% -9.09% 0.76% -0.76% 7.32% -
  Horiz. % 115.45% 88.62% 97.56% 107.32% 106.50% 107.32% 100.00%
P/EPS -2.31 -2.43 -1.95 -2.75 -2.06 -1.63 -4.85 -38.98%
  QoQ % 4.94% -24.62% 29.09% -33.50% -26.38% 66.39% -
  Horiz. % 47.63% 50.10% 40.21% 56.70% 42.47% 33.61% 100.00%
EY -43.25 -41.14 -51.40 -36.36 -48.55 -61.34 -20.60 63.89%
  QoQ % -5.13% 19.96% -41.36% 25.11% 20.85% -197.77% -
  Horiz. % 209.95% 199.71% 249.51% 176.50% 235.68% 297.77% 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 0.27 0.21 0.28 0.30 0.29 0.30 0.24 8.16%
  QoQ % 28.57% -25.00% -6.67% 3.45% -3.33% 25.00% -
  Horiz. % 112.50% 87.50% 116.67% 125.00% 120.83% 125.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 28/11/16 30/08/16 26/05/16 29/02/16 27/11/15 -
Price 0.2500 0.2100 0.1850 0.2300 0.2200 0.2250 0.2700 -
P/RPS 1.58 1.28 1.06 1.32 1.31 1.32 1.59 -0.42%
  QoQ % 23.44% 20.75% -19.70% 0.76% -0.76% -16.98% -
  Horiz. % 99.37% 80.50% 66.67% 83.02% 82.39% 83.02% 100.00%
P/EPS -2.57 -2.84 -1.71 -2.75 -2.06 -1.63 -6.24 -44.61%
  QoQ % 9.51% -66.08% 37.82% -33.50% -26.38% 73.88% -
  Horiz. % 41.19% 45.51% 27.40% 44.07% 33.01% 26.12% 100.00%
EY -38.92 -35.27 -58.34 -36.36 -48.55 -61.34 -16.02 80.62%
  QoQ % -10.35% 39.54% -60.45% 25.11% 20.85% -282.90% -
  Horiz. % 242.95% 220.16% 364.17% 226.97% 303.06% 382.90% 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 0.30 0.25 0.25 0.30 0.29 0.30 0.31 -2.16%
  QoQ % 20.00% 0.00% -16.67% 3.45% -3.33% -3.23% -
  Horiz. % 96.77% 80.65% 80.65% 96.77% 93.55% 96.77% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers