Highlights

[EDEN] QoQ TTM Result on 2017-03-31 [#1]

Stock [EDEN]: EDEN INC BHD
Announcement Date 31-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -31.38%    YoY -     8.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 51,931 50,527 47,474 49,313 51,278 54,388 54,204 -2.81%
  QoQ % 2.78% 6.43% -3.73% -3.83% -5.72% 0.34% -
  Horiz. % 95.81% 93.22% 87.58% 90.98% 94.60% 100.34% 100.00%
PBT -12,597 -32,580 -32,959 -23,497 -16,406 -19,372 -11,836 4.23%
  QoQ % 61.34% 1.15% -40.27% -43.22% 15.31% -63.67% -
  Horiz. % 106.43% 275.26% 278.46% 198.52% 138.61% 163.67% 100.00%
Tax -4,674 -1,162 -3,675 -6,376 -6,552 -13,667 -14,784 -53.49%
  QoQ % -302.24% 68.38% 42.36% 2.69% 52.06% 7.56% -
  Horiz. % 31.62% 7.86% 24.86% 43.13% 44.32% 92.44% 100.00%
NP -17,271 -33,742 -36,634 -29,873 -22,958 -33,039 -26,620 -25.00%
  QoQ % 48.81% 7.89% -22.63% -30.12% 30.51% -24.11% -
  Horiz. % 64.88% 126.75% 137.62% 112.22% 86.24% 124.11% 100.00%
NP to SH -16,508 -32,664 -36,669 -30,296 -23,059 -33,607 -26,042 -26.15%
  QoQ % 49.46% 10.92% -21.04% -31.38% 31.39% -29.05% -
  Horiz. % 63.39% 125.43% 140.81% 116.34% 88.55% 129.05% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 69,202 84,269 84,108 79,186 74,236 87,427 80,824 -9.81%
  QoQ % -17.88% 0.19% 6.22% 6.67% -15.09% 8.17% -
  Horiz. % 85.62% 104.26% 104.06% 97.97% 91.85% 108.17% 100.00%
Net Worth 245,975 252,203 252,203 258,430 261,544 233,521 236,635 2.61%
  QoQ % -2.47% 0.00% -2.41% -1.19% 12.00% -1.32% -
  Horiz. % 103.95% 106.58% 106.58% 109.21% 110.53% 98.68% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 245,975 252,203 252,203 258,430 261,544 233,521 236,635 2.61%
  QoQ % -2.47% 0.00% -2.41% -1.19% 12.00% -1.32% -
  Horiz. % 103.95% 106.58% 106.58% 109.21% 110.53% 98.68% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -33.26 % -66.78 % -77.17 % -60.58 % -44.77 % -60.75 % -49.11 % -22.83%
  QoQ % 50.19% 13.46% -27.39% -35.31% 26.30% -23.70% -
  Horiz. % 67.73% 135.98% 157.14% 123.36% 91.16% 123.70% 100.00%
ROE -6.71 % -12.95 % -14.54 % -11.72 % -8.82 % -14.39 % -11.01 % -28.05%
  QoQ % 48.19% 10.94% -24.06% -32.88% 38.71% -30.70% -
  Horiz. % 60.94% 117.62% 132.06% 106.45% 80.11% 130.70% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.68 16.23 15.25 15.84 16.47 17.47 17.41 -2.81%
  QoQ % 2.77% 6.43% -3.72% -3.83% -5.72% 0.34% -
  Horiz. % 95.81% 93.22% 87.59% 90.98% 94.60% 100.34% 100.00%
EPS -5.30 -10.49 -11.78 -9.73 -7.41 -10.79 -8.36 -26.14%
  QoQ % 49.48% 10.95% -21.07% -31.31% 31.33% -29.07% -
  Horiz. % 63.40% 125.48% 140.91% 116.39% 88.64% 129.07% 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 0.7900 0.8100 0.8100 0.8300 0.8400 0.7500 0.7600 2.61%
  QoQ % -2.47% 0.00% -2.41% -1.19% 12.00% -1.32% -
  Horiz. % 103.95% 106.58% 106.58% 109.21% 110.53% 98.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.87 12.53 11.77 12.23 12.71 13.48 13.44 -2.84%
  QoQ % 2.71% 6.46% -3.76% -3.78% -5.71% 0.30% -
  Horiz. % 95.76% 93.23% 87.57% 91.00% 94.57% 100.30% 100.00%
EPS -4.09 -8.10 -9.09 -7.51 -5.72 -8.33 -6.46 -26.21%
  QoQ % 49.51% 10.89% -21.04% -31.29% 31.33% -28.95% -
  Horiz. % 63.31% 125.39% 140.71% 116.25% 88.54% 128.95% 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 0.6098 0.6253 0.6253 0.6407 0.6484 0.5789 0.5867 2.60%
  QoQ % -2.48% 0.00% -2.40% -1.19% 12.01% -1.33% -
  Horiz. % 103.94% 106.58% 106.58% 109.20% 110.52% 98.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1750 0.1950 0.2000 0.2250 0.1800 0.2100 0.2300 -
P/RPS 1.05 1.20 1.31 1.42 1.09 1.20 1.32 -14.11%
  QoQ % -12.50% -8.40% -7.75% 30.28% -9.17% -9.09% -
  Horiz. % 79.55% 90.91% 99.24% 107.58% 82.58% 90.91% 100.00%
P/EPS -3.30 -1.86 -1.70 -2.31 -2.43 -1.95 -2.75 12.89%
  QoQ % -77.42% -9.41% 26.41% 4.94% -24.62% 29.09% -
  Horiz. % 120.00% 67.64% 61.82% 84.00% 88.36% 70.91% 100.00%
EY -30.30 -53.80 -58.88 -43.25 -41.14 -51.40 -36.36 -11.42%
  QoQ % 43.68% 8.63% -36.14% -5.13% 19.96% -41.36% -
  Horiz. % 83.33% 147.96% 161.94% 118.95% 113.15% 141.36% 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 0.22 0.24 0.25 0.27 0.21 0.28 0.30 -18.63%
  QoQ % -8.33% -4.00% -7.41% 28.57% -25.00% -6.67% -
  Horiz. % 73.33% 80.00% 83.33% 90.00% 70.00% 93.33% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 28/11/16 30/08/16 -
Price 0.1600 0.1850 0.1900 0.2500 0.2100 0.1850 0.2300 -
P/RPS 0.96 1.14 1.25 1.58 1.28 1.06 1.32 -19.08%
  QoQ % -15.79% -8.80% -20.89% 23.44% 20.75% -19.70% -
  Horiz. % 72.73% 86.36% 94.70% 119.70% 96.97% 80.30% 100.00%
P/EPS -3.02 -1.76 -1.61 -2.57 -2.84 -1.71 -2.75 6.42%
  QoQ % -71.59% -9.32% 37.35% 9.51% -66.08% 37.82% -
  Horiz. % 109.82% 64.00% 58.55% 93.45% 103.27% 62.18% 100.00%
EY -33.14 -56.71 -61.98 -38.92 -35.27 -58.34 -36.36 -5.98%
  QoQ % 41.56% 8.50% -59.25% -10.35% 39.54% -60.45% -
  Horiz. % 91.14% 155.97% 170.46% 107.04% 97.00% 160.45% 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 0.20 0.23 0.23 0.30 0.25 0.25 0.30 -23.63%
  QoQ % -13.04% 0.00% -23.33% 20.00% 0.00% -16.67% -
  Horiz. % 66.67% 76.67% 76.67% 100.00% 83.33% 83.33% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. SCOMIES CEO BUYING SCOMI ENERGY SHARES WITH HIS OWN MONEY SPEAK VOLUME, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 光纤化(FIBERISATION),高速網路 (HSBB)和 家用光纤(LAST MILE FTTH)须要OPCOM的参于- Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Stocks on Radar - KNM Group (7164) AmInvest Research Reports
8. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
Partners & Brokers