Highlights

[EDEN] YoY Annualized Quarter 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 -     -32.76%    YoY -     108.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 52,630 72,442 41,446 52,128 49,696 74,230 90,020 -8.55%
  YoY % -27.35% 74.79% -20.49% 4.89% -33.05% -17.54% -
  Horiz. % 58.46% 80.47% 46.04% 57.91% 55.21% 82.46% 100.00%
PBT 536 -11,718 -22,226 3,126 -31,240 -6,262 2,318 -21.65%
  YoY % 104.57% 47.28% -811.00% 110.01% -398.88% -370.15% -
  Horiz. % 23.12% -505.52% -958.84% 134.86% -1,347.71% -270.15% 100.00%
Tax -82 -148 -518 -880 -422 -1,364 -3,814 -47.25%
  YoY % 44.59% 71.43% 41.14% -108.53% 69.06% 64.24% -
  Horiz. % 2.15% 3.88% 13.58% 23.07% 11.06% 35.76% 100.00%
NP 454 -11,866 -22,744 2,246 -31,662 -7,626 -1,496 -
  YoY % 103.83% 47.83% -1,112.64% 107.09% -315.18% -409.76% -
  Horiz. % -30.35% 793.18% 1,520.32% -150.13% 2,116.44% 509.76% 100.00%
NP to SH 1,694 -10,610 -21,990 2,792 -31,112 -7,612 -1,504 -
  YoY % 115.97% 51.75% -887.61% 108.97% -308.72% -406.12% -
  Horiz. % -112.63% 705.45% 1,462.10% -185.64% 2,068.62% 506.12% 100.00%
Tax Rate 15.30 % - % - % 28.15 % - % - % 164.54 % -32.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9.30% 0.00% 0.00% 17.11% 0.00% 0.00% 100.00%
Total Cost 52,176 84,308 64,190 49,882 81,358 81,856 91,516 -8.94%
  YoY % -38.11% 31.34% 28.68% -38.69% -0.61% -10.56% -
  Horiz. % 57.01% 92.12% 70.14% 54.51% 88.90% 89.44% 100.00%
Net Worth 303,888 239,748 252,203 236,635 264,657 283,339 295,793 0.45%
  YoY % 26.75% -4.94% 6.58% -10.59% -6.59% -4.21% -
  Horiz. % 102.74% 81.05% 85.26% 80.00% 89.47% 95.79% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 303,888 239,748 252,203 236,635 264,657 283,339 295,793 0.45%
  YoY % 26.75% -4.94% 6.58% -10.59% -6.59% -4.21% -
  Horiz. % 102.74% 81.05% 85.26% 80.00% 89.47% 95.79% 100.00%
NOSH 394,660 311,362 311,362 311,362 311,362 311,362 311,362 4.03%
  YoY % 26.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.75% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.86 % -16.38 % -54.88 % 4.31 % -63.71 % -10.27 % -1.66 % -
  YoY % 105.25% 70.15% -1,373.32% 106.77% -520.35% -518.67% -
  Horiz. % -51.81% 986.75% 3,306.02% -259.64% 3,837.95% 618.67% 100.00%
ROE 0.56 % -4.43 % -8.72 % 1.18 % -11.76 % -2.69 % -0.51 % -
  YoY % 112.64% 49.20% -838.98% 110.03% -337.17% -427.45% -
  Horiz. % -109.80% 868.63% 1,709.80% -231.37% 2,305.88% 527.45% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 13.34 23.27 13.31 16.74 15.96 23.84 28.91 -12.09%
  YoY % -42.67% 74.83% -20.49% 4.89% -33.05% -17.54% -
  Horiz. % 46.14% 80.49% 46.04% 57.90% 55.21% 82.46% 100.00%
EPS 0.42 -3.40 -7.06 0.90 -10.00 -2.44 -0.48 -
  YoY % 112.35% 51.84% -884.44% 109.00% -309.84% -408.33% -
  Horiz. % -87.50% 708.33% 1,470.83% -187.50% 2,083.33% 508.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7700 0.7700 0.8100 0.7600 0.8500 0.9100 0.9500 -3.44%
  YoY % 0.00% -4.94% 6.58% -10.59% -6.59% -4.21% -
  Horiz. % 81.05% 81.05% 85.26% 80.00% 89.47% 95.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 13.05 17.96 10.28 12.92 12.32 18.40 22.32 -8.55%
  YoY % -27.34% 74.71% -20.43% 4.87% -33.04% -17.56% -
  Horiz. % 58.47% 80.47% 46.06% 57.89% 55.20% 82.44% 100.00%
EPS 0.42 -2.63 -5.45 0.69 -7.71 -1.89 -0.37 -
  YoY % 115.97% 51.74% -889.86% 108.95% -307.94% -410.81% -
  Horiz. % -113.51% 710.81% 1,472.97% -186.49% 2,083.78% 510.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7534 0.5944 0.6253 0.5867 0.6561 0.7024 0.7333 0.45%
  YoY % 26.75% -4.94% 6.58% -10.58% -6.59% -4.21% -
  Horiz. % 102.74% 81.06% 85.27% 80.01% 89.47% 95.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1250 0.2800 0.2000 0.2300 0.2800 0.3150 0.3150 -
P/RPS 0.94 1.20 1.50 1.37 1.75 1.32 1.09 -2.44%
  YoY % -21.67% -20.00% 9.49% -21.71% 32.58% 21.10% -
  Horiz. % 86.24% 110.09% 137.61% 125.69% 160.55% 121.10% 100.00%
P/EPS 29.12 -8.22 -2.83 25.65 -2.80 -12.88 -65.21 -
  YoY % 454.26% -190.46% -111.03% 1,016.07% 78.26% 80.25% -
  Horiz. % -44.66% 12.61% 4.34% -39.33% 4.29% 19.75% 100.00%
EY 3.43 -12.17 -35.31 3.90 -35.69 -7.76 -1.53 -
  YoY % 128.18% 65.53% -1,005.38% 110.93% -359.92% -407.19% -
  Horiz. % -224.18% 795.42% 2,307.84% -254.90% 2,332.68% 507.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.16 0.36 0.25 0.30 0.33 0.35 0.33 -11.36%
  YoY % -55.56% 44.00% -16.67% -9.09% -5.71% 6.06% -
  Horiz. % 48.48% 109.09% 75.76% 90.91% 100.00% 106.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 30/08/18 30/08/17 30/08/16 27/08/15 28/08/14 28/08/13 -
Price 0.1600 0.2250 0.1900 0.2300 0.2000 0.3200 0.2850 -
P/RPS 1.20 0.97 1.43 1.37 1.25 1.34 0.99 3.26%
  YoY % 23.71% -32.17% 4.38% 9.60% -6.72% 35.35% -
  Horiz. % 121.21% 97.98% 144.44% 138.38% 126.26% 135.35% 100.00%
P/EPS 37.28 -6.60 -2.69 25.65 -2.00 -13.09 -59.00 -
  YoY % 664.85% -145.35% -110.49% 1,382.50% 84.72% 77.81% -
  Horiz. % -63.19% 11.19% 4.56% -43.47% 3.39% 22.19% 100.00%
EY 2.68 -15.14 -37.17 3.90 -49.96 -7.64 -1.69 -
  YoY % 117.70% 59.27% -1,053.08% 107.81% -553.93% -352.07% -
  Horiz. % -158.58% 895.86% 2,199.41% -230.77% 2,956.21% 452.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.21 0.29 0.23 0.30 0.24 0.35 0.30 -5.77%
  YoY % -27.59% 26.09% -23.33% 25.00% -31.43% 16.67% -
  Horiz. % 70.00% 96.67% 76.67% 100.00% 80.00% 116.67% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers