Highlights

[EDEN] QoQ TTM Result on 2016-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     31.39%    YoY -     46.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 50,527 47,474 49,313 51,278 54,388 54,204 52,237 -2.19%
  QoQ % 6.43% -3.73% -3.83% -5.72% 0.34% 3.77% -
  Horiz. % 96.73% 90.88% 94.40% 98.16% 104.12% 103.77% 100.00%
PBT -32,580 -32,959 -23,497 -16,406 -19,372 -11,836 -19,387 41.30%
  QoQ % 1.15% -40.27% -43.22% 15.31% -63.67% 38.95% -
  Horiz. % 168.05% 170.01% 121.20% 84.62% 99.92% 61.05% 100.00%
Tax -1,162 -3,675 -6,376 -6,552 -13,667 -14,784 -14,603 -81.47%
  QoQ % 68.38% 42.36% 2.69% 52.06% 7.56% -1.24% -
  Horiz. % 7.96% 25.17% 43.66% 44.87% 93.59% 101.24% 100.00%
NP -33,742 -36,634 -29,873 -22,958 -33,039 -26,620 -33,990 -0.49%
  QoQ % 7.89% -22.63% -30.12% 30.51% -24.11% 21.68% -
  Horiz. % 99.27% 107.78% 87.89% 67.54% 97.20% 78.32% 100.00%
NP to SH -32,664 -36,669 -30,296 -23,059 -33,607 -26,042 -33,257 -1.19%
  QoQ % 10.92% -21.04% -31.38% 31.39% -29.05% 21.69% -
  Horiz. % 98.22% 110.26% 91.10% 69.34% 101.05% 78.31% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 84,269 84,108 79,186 74,236 87,427 80,824 86,227 -1.52%
  QoQ % 0.19% 6.22% 6.67% -15.09% 8.17% -6.27% -
  Horiz. % 97.73% 97.54% 91.83% 86.09% 101.39% 93.73% 100.00%
Net Worth 252,203 252,203 258,430 261,544 233,521 236,635 236,635 4.34%
  QoQ % 0.00% -2.41% -1.19% 12.00% -1.32% 0.00% -
  Horiz. % 106.58% 106.58% 109.21% 110.53% 98.68% 100.00% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 252,203 252,203 258,430 261,544 233,521 236,635 236,635 4.34%
  QoQ % 0.00% -2.41% -1.19% 12.00% -1.32% 0.00% -
  Horiz. % 106.58% 106.58% 109.21% 110.53% 98.68% 100.00% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -66.78 % -77.17 % -60.58 % -44.77 % -60.75 % -49.11 % -65.07 % 1.74%
  QoQ % 13.46% -27.39% -35.31% 26.30% -23.70% 24.53% -
  Horiz. % 102.63% 118.60% 93.10% 68.80% 93.36% 75.47% 100.00%
ROE -12.95 % -14.54 % -11.72 % -8.82 % -14.39 % -11.01 % -14.05 % -5.29%
  QoQ % 10.94% -24.06% -32.88% 38.71% -30.70% 21.64% -
  Horiz. % 92.17% 103.49% 83.42% 62.78% 102.42% 78.36% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.23 15.25 15.84 16.47 17.47 17.41 16.78 -2.20%
  QoQ % 6.43% -3.72% -3.83% -5.72% 0.34% 3.75% -
  Horiz. % 96.72% 90.88% 94.40% 98.15% 104.11% 103.75% 100.00%
EPS -10.49 -11.78 -9.73 -7.41 -10.79 -8.36 -10.68 -1.19%
  QoQ % 10.95% -21.07% -31.31% 31.33% -29.07% 21.72% -
  Horiz. % 98.22% 110.30% 91.10% 69.38% 101.03% 78.28% 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 0.8100 0.8300 0.8400 0.7500 0.7600 0.7600 4.34%
  QoQ % 0.00% -2.41% -1.19% 12.00% -1.32% 0.00% -
  Horiz. % 106.58% 106.58% 109.21% 110.53% 98.68% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.53 11.77 12.23 12.71 13.48 13.44 12.95 -2.17%
  QoQ % 6.46% -3.76% -3.78% -5.71% 0.30% 3.78% -
  Horiz. % 96.76% 90.89% 94.44% 98.15% 104.09% 103.78% 100.00%
EPS -8.10 -9.09 -7.51 -5.72 -8.33 -6.46 -8.24 -1.13%
  QoQ % 10.89% -21.04% -31.29% 31.33% -28.95% 21.60% -
  Horiz. % 98.30% 110.32% 91.14% 69.42% 101.09% 78.40% 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 0.6253 0.6407 0.6484 0.5789 0.5867 0.5867 4.34%
  QoQ % 0.00% -2.40% -1.19% 12.01% -1.33% 0.00% -
  Horiz. % 106.58% 106.58% 109.20% 110.52% 98.67% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1950 0.2000 0.2250 0.1800 0.2100 0.2300 0.2200 -
P/RPS 1.20 1.31 1.42 1.09 1.20 1.32 1.31 -5.67%
  QoQ % -8.40% -7.75% 30.28% -9.17% -9.09% 0.76% -
  Horiz. % 91.60% 100.00% 108.40% 83.21% 91.60% 100.76% 100.00%
P/EPS -1.86 -1.70 -2.31 -2.43 -1.95 -2.75 -2.06 -6.58%
  QoQ % -9.41% 26.41% 4.94% -24.62% 29.09% -33.50% -
  Horiz. % 90.29% 82.52% 112.14% 117.96% 94.66% 133.50% 100.00%
EY -53.80 -58.88 -43.25 -41.14 -51.40 -36.36 -48.55 7.08%
  QoQ % 8.63% -36.14% -5.13% 19.96% -41.36% 25.11% -
  Horiz. % 110.81% 121.28% 89.08% 84.74% 105.87% 74.89% 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 0.24 0.25 0.27 0.21 0.28 0.30 0.29 -11.84%
  QoQ % -4.00% -7.41% 28.57% -25.00% -6.67% 3.45% -
  Horiz. % 82.76% 86.21% 93.10% 72.41% 96.55% 103.45% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 31/05/17 28/02/17 28/11/16 30/08/16 26/05/16 -
Price 0.1850 0.1900 0.2500 0.2100 0.1850 0.2300 0.2200 -
P/RPS 1.14 1.25 1.58 1.28 1.06 1.32 1.31 -8.84%
  QoQ % -8.80% -20.89% 23.44% 20.75% -19.70% 0.76% -
  Horiz. % 87.02% 95.42% 120.61% 97.71% 80.92% 100.76% 100.00%
P/EPS -1.76 -1.61 -2.57 -2.84 -1.71 -2.75 -2.06 -9.95%
  QoQ % -9.32% 37.35% 9.51% -66.08% 37.82% -33.50% -
  Horiz. % 85.44% 78.16% 124.76% 137.86% 83.01% 133.50% 100.00%
EY -56.71 -61.98 -38.92 -35.27 -58.34 -36.36 -48.55 10.90%
  QoQ % 8.50% -59.25% -10.35% 39.54% -60.45% 25.11% -
  Horiz. % 116.81% 127.66% 80.16% 72.65% 120.16% 74.89% 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 0.23 0.30 0.25 0.25 0.30 0.29 -14.31%
  QoQ % 0.00% -23.33% 20.00% 0.00% -16.67% 3.45% -
  Horiz. % 79.31% 79.31% 103.45% 86.21% 86.21% 103.45% 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.
 


 

217  189  458  1398 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 ARMADA 0.39+0.005 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.315+0.015 
 AIRASIA 1.17-0.02 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers