Highlights

[EDEN] QoQ TTM Result on 2016-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -29.05%    YoY -     -150.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 47,474 49,313 51,278 54,388 54,204 52,237 52,988 -7.07%
  QoQ % -3.73% -3.83% -5.72% 0.34% 3.77% -1.42% -
  Horiz. % 89.59% 93.06% 96.77% 102.64% 102.29% 98.58% 100.00%
PBT -32,959 -23,497 -16,406 -19,372 -11,836 -19,387 -29,018 8.87%
  QoQ % -40.27% -43.22% 15.31% -63.67% 38.95% 33.19% -
  Horiz. % 113.58% 80.97% 56.54% 66.76% 40.79% 66.81% 100.00%
Tax -3,675 -6,376 -6,552 -13,667 -14,784 -14,603 -14,554 -60.08%
  QoQ % 42.36% 2.69% 52.06% 7.56% -1.24% -0.34% -
  Horiz. % 25.25% 43.81% 45.02% 93.91% 101.58% 100.34% 100.00%
NP -36,634 -29,873 -22,958 -33,039 -26,620 -33,990 -43,572 -10.93%
  QoQ % -22.63% -30.12% 30.51% -24.11% 21.68% 21.99% -
  Horiz. % 84.08% 68.56% 52.69% 75.83% 61.09% 78.01% 100.00%
NP to SH -36,669 -30,296 -23,059 -33,607 -26,042 -33,257 -42,991 -10.07%
  QoQ % -21.04% -31.38% 31.39% -29.05% 21.69% 22.64% -
  Horiz. % 85.29% 70.47% 53.64% 78.17% 60.58% 77.36% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 84,108 79,186 74,236 87,427 80,824 86,227 96,560 -8.80%
  QoQ % 6.22% 6.67% -15.09% 8.17% -6.27% -10.70% -
  Horiz. % 87.10% 82.01% 76.88% 90.54% 83.70% 89.30% 100.00%
Net Worth 252,203 258,430 261,544 233,521 236,635 236,635 233,621 5.24%
  QoQ % -2.41% -1.19% 12.00% -1.32% 0.00% 1.29% -
  Horiz. % 107.95% 110.62% 111.95% 99.96% 101.29% 101.29% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 252,203 258,430 261,544 233,521 236,635 236,635 233,621 5.24%
  QoQ % -2.41% -1.19% 12.00% -1.32% 0.00% 1.29% -
  Horiz. % 107.95% 110.62% 111.95% 99.96% 101.29% 101.29% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,495 -0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.04% -
  Horiz. % 99.96% 99.96% 99.96% 99.96% 99.96% 99.96% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -77.17 % -60.58 % -44.77 % -60.75 % -49.11 % -65.07 % -82.23 % -4.15%
  QoQ % -27.39% -35.31% 26.30% -23.70% 24.53% 20.87% -
  Horiz. % 93.85% 73.67% 54.44% 73.88% 59.72% 79.13% 100.00%
ROE -14.54 % -11.72 % -8.82 % -14.39 % -11.01 % -14.05 % -18.40 % -14.54%
  QoQ % -24.06% -32.88% 38.71% -30.70% 21.64% 23.64% -
  Horiz. % 79.02% 63.70% 47.93% 78.21% 59.84% 76.36% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 15.25 15.84 16.47 17.47 17.41 16.78 17.01 -7.03%
  QoQ % -3.72% -3.83% -5.72% 0.34% 3.75% -1.35% -
  Horiz. % 89.65% 93.12% 96.83% 102.70% 102.35% 98.65% 100.00%
EPS -11.78 -9.73 -7.41 -10.79 -8.36 -10.68 -13.80 -10.02%
  QoQ % -21.07% -31.31% 31.33% -29.07% 21.72% 22.61% -
  Horiz. % 85.36% 70.51% 53.70% 78.19% 60.58% 77.39% 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 0.8100 0.8300 0.8400 0.7500 0.7600 0.7600 0.7500 5.27%
  QoQ % -2.41% -1.19% 12.00% -1.32% 0.00% 1.33% -
  Horiz. % 108.00% 110.67% 112.00% 100.00% 101.33% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.77 12.23 12.71 13.48 13.44 12.95 13.14 -7.08%
  QoQ % -3.76% -3.78% -5.71% 0.30% 3.78% -1.45% -
  Horiz. % 89.57% 93.07% 96.73% 102.59% 102.28% 98.55% 100.00%
EPS -9.09 -7.51 -5.72 -8.33 -6.46 -8.24 -10.66 -10.09%
  QoQ % -21.04% -31.29% 31.33% -28.95% 21.60% 22.70% -
  Horiz. % 85.27% 70.45% 53.66% 78.14% 60.60% 77.30% 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 0.6253 0.6407 0.6484 0.5789 0.5867 0.5867 0.5792 5.24%
  QoQ % -2.40% -1.19% 12.01% -1.33% 0.00% 1.29% -
  Horiz. % 107.96% 110.62% 111.95% 99.95% 101.29% 101.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.2000 0.2250 0.1800 0.2100 0.2300 0.2200 0.2250 -
P/RPS 1.31 1.42 1.09 1.20 1.32 1.31 1.32 -0.51%
  QoQ % -7.75% 30.28% -9.17% -9.09% 0.76% -0.76% -
  Horiz. % 99.24% 107.58% 82.58% 90.91% 100.00% 99.24% 100.00%
P/EPS -1.70 -2.31 -2.43 -1.95 -2.75 -2.06 -1.63 2.85%
  QoQ % 26.41% 4.94% -24.62% 29.09% -33.50% -26.38% -
  Horiz. % 104.29% 141.72% 149.08% 119.63% 168.71% 126.38% 100.00%
EY -58.88 -43.25 -41.14 -51.40 -36.36 -48.55 -61.34 -2.69%
  QoQ % -36.14% -5.13% 19.96% -41.36% 25.11% 20.85% -
  Horiz. % 95.99% 70.51% 67.07% 83.80% 59.28% 79.15% 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 0.27 0.21 0.28 0.30 0.29 0.30 -11.45%
  QoQ % -7.41% 28.57% -25.00% -6.67% 3.45% -3.33% -
  Horiz. % 83.33% 90.00% 70.00% 93.33% 100.00% 96.67% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 28/02/17 28/11/16 30/08/16 26/05/16 29/02/16 -
Price 0.1900 0.2500 0.2100 0.1850 0.2300 0.2200 0.2250 -
P/RPS 1.25 1.58 1.28 1.06 1.32 1.31 1.32 -3.57%
  QoQ % -20.89% 23.44% 20.75% -19.70% 0.76% -0.76% -
  Horiz. % 94.70% 119.70% 96.97% 80.30% 100.00% 99.24% 100.00%
P/EPS -1.61 -2.57 -2.84 -1.71 -2.75 -2.06 -1.63 -0.82%
  QoQ % 37.35% 9.51% -66.08% 37.82% -33.50% -26.38% -
  Horiz. % 98.77% 157.67% 174.23% 104.91% 168.71% 126.38% 100.00%
EY -61.98 -38.92 -35.27 -58.34 -36.36 -48.55 -61.34 0.70%
  QoQ % -59.25% -10.35% 39.54% -60.45% 25.11% 20.85% -
  Horiz. % 101.04% 63.45% 57.50% 95.11% 59.28% 79.15% 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 0.23 0.30 0.25 0.25 0.30 0.29 0.30 -16.25%
  QoQ % -23.33% 20.00% 0.00% -16.67% 3.45% -3.33% -
  Horiz. % 76.67% 100.00% 83.33% 83.33% 100.00% 96.67% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

313  365  592  970 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.25+0.035 
 DNEX-WD 0.045+0.025 
 PDZ 0.18-0.01 
 DGB 0.050.00 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.025+0.005 
 AT 0.09-0.005 
 MQTECH 0.07-0.01 
 TAWIN 0.135-0.015 
 HUBLINE 0.08+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers