Highlights

[EDEN] QoQ TTM Result on 2018-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     17.56%    YoY -     70.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 51,086 61,998 63,975 67,428 63,829 51,931 50,527 0.74%
  QoQ % -17.60% -3.09% -5.12% 5.64% 22.91% 2.78% -
  Horiz. % 101.11% 122.70% 126.62% 133.45% 126.33% 102.78% 100.00%
PBT -7,187 -10,351 -7,040 -7,346 -9,564 -12,597 -32,580 -63.52%
  QoQ % 30.57% -47.03% 4.17% 23.19% 24.08% 61.34% -
  Horiz. % 22.06% 31.77% 21.61% 22.55% 29.36% 38.66% 100.00%
Tax 1,209 1,220 -6,932 -4,490 -4,672 -4,674 -1,162 -
  QoQ % -0.90% 117.60% -54.39% 3.90% 0.04% -302.24% -
  Horiz. % -104.04% -104.99% 596.56% 386.40% 402.07% 402.24% 100.00%
NP -5,978 -9,131 -13,972 -11,836 -14,236 -17,271 -33,742 -68.49%
  QoQ % 34.53% 34.65% -18.05% 16.86% 17.57% 48.81% -
  Horiz. % 17.72% 27.06% 41.41% 35.08% 42.19% 51.19% 100.00%
NP to SH -4,796 -8,027 -12,819 -10,823 -13,129 -16,508 -32,664 -72.20%
  QoQ % 40.25% 37.38% -18.44% 17.56% 20.47% 49.46% -
  Horiz. % 14.68% 24.57% 39.25% 33.13% 40.19% 50.54% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 57,064 71,129 77,947 79,264 78,065 69,202 84,269 -22.90%
  QoQ % -19.77% -8.75% -1.66% 1.54% 12.81% -17.88% -
  Horiz. % 67.72% 84.41% 92.50% 94.06% 92.64% 82.12% 100.00%
Net Worth 298,302 247,756 243,406 239,748 242,862 245,975 252,203 11.85%
  QoQ % 20.40% 1.79% 1.53% -1.28% -1.27% -2.47% -
  Horiz. % 118.28% 98.24% 96.51% 95.06% 96.30% 97.53% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 298,302 247,756 243,406 239,748 242,862 245,975 252,203 11.85%
  QoQ % 20.40% 1.79% 1.53% -1.28% -1.27% -2.47% -
  Horiz. % 118.28% 98.24% 96.51% 95.06% 96.30% 97.53% 100.00%
NOSH 387,406 321,762 316,112 311,362 311,362 311,362 311,362 15.70%
  QoQ % 20.40% 1.79% 1.53% 0.00% 0.00% 0.00% -
  Horiz. % 124.42% 103.34% 101.53% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -11.70 % -14.73 % -21.84 % -17.55 % -22.30 % -33.26 % -66.78 % -68.72%
  QoQ % 20.57% 32.55% -24.44% 21.30% 32.95% 50.19% -
  Horiz. % 17.52% 22.06% 32.70% 26.28% 33.39% 49.81% 100.00%
ROE -1.61 % -3.24 % -5.27 % -4.51 % -5.41 % -6.71 % -12.95 % -75.12%
  QoQ % 50.31% 38.52% -16.85% 16.64% 19.37% 48.19% -
  Horiz. % 12.43% 25.02% 40.69% 34.83% 41.78% 51.81% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.19 19.27 20.24 21.66 20.50 16.68 16.23 -12.92%
  QoQ % -31.55% -4.79% -6.56% 5.66% 22.90% 2.77% -
  Horiz. % 81.27% 118.73% 124.71% 133.46% 126.31% 102.77% 100.00%
EPS -1.24 -2.49 -4.06 -3.48 -4.22 -5.30 -10.49 -75.95%
  QoQ % 50.20% 38.67% -16.67% 17.54% 20.38% 49.48% -
  Horiz. % 11.82% 23.74% 38.70% 33.17% 40.23% 50.52% 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 0.7700 0.7800 0.7900 0.8100 -3.32%
  QoQ % 0.00% 0.00% 0.00% -1.28% -1.27% -2.47% -
  Horiz. % 95.06% 95.06% 95.06% 95.06% 96.30% 97.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 12.67 15.37 15.86 16.72 15.82 12.87 12.53 0.74%
  QoQ % -17.57% -3.09% -5.14% 5.69% 22.92% 2.71% -
  Horiz. % 101.12% 122.67% 126.58% 133.44% 126.26% 102.71% 100.00%
EPS -1.19 -1.99 -3.18 -2.68 -3.25 -4.09 -8.10 -72.19%
  QoQ % 40.20% 37.42% -18.66% 17.54% 20.54% 49.51% -
  Horiz. % 14.69% 24.57% 39.26% 33.09% 40.12% 50.49% 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 0.7395 0.6142 0.6034 0.5944 0.6021 0.6098 0.6253 11.84%
  QoQ % 20.40% 1.79% 1.51% -1.28% -1.26% -2.48% -
  Horiz. % 118.26% 98.22% 96.50% 95.06% 96.29% 97.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1300 0.0950 0.2100 0.2800 0.1250 0.1750 0.1950 -
P/RPS 0.99 0.49 1.04 1.29 0.61 1.05 1.20 -12.05%
  QoQ % 102.04% -52.88% -19.38% 111.48% -41.90% -12.50% -
  Horiz. % 82.50% 40.83% 86.67% 107.50% 50.83% 87.50% 100.00%
P/EPS -10.50 -3.81 -5.18 -8.06 -2.96 -3.30 -1.86 217.38%
  QoQ % -175.59% 26.45% 35.73% -172.30% 10.30% -77.42% -
  Horiz. % 564.52% 204.84% 278.49% 433.33% 159.14% 177.42% 100.00%
EY -9.52 -26.26 -19.31 -12.41 -33.73 -30.30 -53.80 -68.51%
  QoQ % 63.75% -35.99% -55.60% 63.21% -11.32% 43.68% -
  Horiz. % 17.70% 48.81% 35.89% 23.07% 62.70% 56.32% 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 0.17 0.12 0.27 0.36 0.16 0.22 0.24 -20.55%
  QoQ % 41.67% -55.56% -25.00% 125.00% -27.27% -8.33% -
  Horiz. % 70.83% 50.00% 112.50% 150.00% 66.67% 91.67% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 28/02/19 28/11/18 30/08/18 31/05/18 28/02/18 29/11/17 -
Price 0.1250 0.1100 0.1150 0.2250 0.2450 0.1600 0.1850 -
P/RPS 0.95 0.57 0.57 1.04 1.20 0.96 1.14 -11.45%
  QoQ % 66.67% 0.00% -45.19% -13.33% 25.00% -15.79% -
  Horiz. % 83.33% 50.00% 50.00% 91.23% 105.26% 84.21% 100.00%
P/EPS -10.10 -4.41 -2.84 -6.47 -5.81 -3.02 -1.76 220.87%
  QoQ % -129.02% -55.28% 56.11% -11.36% -92.38% -71.59% -
  Horiz. % 573.86% 250.57% 161.36% 367.61% 330.11% 171.59% 100.00%
EY -9.90 -22.68 -35.26 -15.45 -17.21 -33.14 -56.71 -68.80%
  QoQ % 56.35% 35.68% -128.22% 10.23% 48.07% 41.56% -
  Horiz. % 17.46% 39.99% 62.18% 27.24% 30.35% 58.44% 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 0.16 0.14 0.15 0.29 0.31 0.20 0.23 -21.51%
  QoQ % 14.29% -6.67% -48.28% -6.45% 55.00% -13.04% -
  Horiz. % 69.57% 60.87% 65.22% 126.09% 134.78% 86.96% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS