Highlights

[EDEN] YoY 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 -     -65.99%    YoY -     105.14%
Quarter Report


View:


Show?  YoY % Horiz. %

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 15,420 14,413 10,814 14,189 12,222 18,839 22,094 -5.82%
  YoY % 6.99% 33.28% -23.79% 16.09% -35.12% -14.73% -
  Horiz. % 69.79% 65.23% 48.95% 64.22% 55.32% 85.27% 100.00%
PBT 164 -2,803 -5,021 560 -6,991 -3,628 969 -25.62%
  YoY % 105.85% 44.17% -996.61% 108.01% -92.70% -474.41% -
  Horiz. % 16.92% -289.27% -518.16% 57.79% -721.47% -374.41% 100.00%
Tax -11 -54 -236 -244 -63 -251 -499 -47.03%
  YoY % 79.63% 77.12% 3.28% -287.30% 74.90% 49.70% -
  Horiz. % 2.20% 10.82% 47.29% 48.90% 12.63% 50.30% 100.00%
NP 153 -2,857 -5,257 316 -7,054 -3,879 470 -17.05%
  YoY % 105.36% 45.65% -1,763.61% 104.48% -81.85% -925.32% -
  Horiz. % 32.55% -607.87% -1,118.51% 67.23% -1,500.85% -825.32% 100.00%
NP to SH 437 -2,487 -4,793 353 -6,862 -3,982 388 2.00%
  YoY % 117.57% 48.11% -1,457.79% 105.14% -72.33% -1,126.29% -
  Horiz. % 112.63% -640.98% -1,235.31% 90.98% -1,768.56% -1,026.29% 100.00%
Tax Rate 6.71 % - % - % 43.57 % - % - % 51.50 % -28.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.03% 0.00% 0.00% 84.60% 0.00% 0.00% 100.00%
Total Cost 15,267 17,270 16,071 13,873 19,276 22,718 21,624 -5.63%
  YoY % -11.60% 7.46% 15.84% -28.03% -15.15% 5.06% -
  Horiz. % 70.60% 79.86% 74.32% 64.16% 89.14% 105.06% 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 0.99 % -19.82 % -48.61 % 2.23 % -57.72 % -20.59 % 2.13 % -11.98%
  YoY % 104.99% 59.23% -2,279.82% 103.86% -180.33% -1,066.67% -
  Horiz. % 46.48% -930.52% -2,282.16% 104.69% -2,709.86% -966.67% 100.00%
ROE 0.14 % -1.04 % -1.90 % 0.15 % -2.59 % -1.41 % 0.13 % 1.24%
  YoY % 113.46% 45.26% -1,366.67% 105.79% -83.69% -1,184.62% -
  Horiz. % 107.69% -800.00% -1,461.54% 115.38% -1,992.31% -1,084.62% 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 3.91 4.63 3.47 4.56 3.93 6.05 7.10 -9.46%
  YoY % -15.55% 33.43% -23.90% 16.03% -35.04% -14.79% -
  Horiz. % 55.07% 65.21% 48.87% 64.23% 55.35% 85.21% 100.00%
EPS 0.11 -0.80 -1.54 0.11 -2.20 -1.28 0.12 -1.44%
  YoY % 113.75% 48.05% -1,500.00% 105.00% -71.88% -1,166.67% -
  Horiz. % 91.67% -666.67% -1,283.33% 91.67% -1,833.33% -1,066.67% 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 3.82 3.57 2.68 3.52 3.03 4.67 5.48 -5.83%
  YoY % 7.00% 33.21% -23.86% 16.17% -35.12% -14.78% -
  Horiz. % 69.71% 65.15% 48.91% 64.23% 55.29% 85.22% 100.00%
EPS 0.11 -0.62 -1.19 0.09 -1.70 -0.99 0.10 1.60%
  YoY % 117.74% 47.90% -1,422.22% 105.29% -71.72% -1,090.00% -
  Horiz. % 110.00% -620.00% -1,190.00% 90.00% -1,700.00% -990.00% 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 3.20 6.05 5.76 5.05 7.13 5.21 4.44 -5.31%
  YoY % -47.11% 5.03% 14.06% -29.17% 36.85% 17.34% -
  Horiz. % 72.07% 136.26% 129.73% 113.74% 160.59% 117.34% 100.00%
P/EPS 112.89 -35.05 -12.99 202.87 -12.70 -24.63 252.78 -12.57%
  YoY % 422.08% -169.82% -106.40% 1,697.40% 48.44% -109.74% -
  Horiz. % 44.66% -13.87% -5.14% 80.26% -5.02% -9.74% 100.00%
EY 0.89 -2.85 -7.70 0.49 -7.87 -4.06 0.40 14.25%
  YoY % 131.23% 62.99% -1,671.43% 106.23% -93.84% -1,115.00% -
  Horiz. % 222.50% -712.50% -1,925.00% 122.50% -1,967.50% -1,015.00% 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 4.10 4.86 5.47 5.05 5.10 5.29 4.02 0.33%
  YoY % -15.64% -11.15% 8.32% -0.98% -3.59% 31.59% -
  Horiz. % 101.99% 120.90% 136.07% 125.62% 126.87% 131.59% 100.00%
P/EPS 144.50 -28.17 -12.34 202.87 -9.07 -25.02 228.71 -7.36%
  YoY % 612.96% -128.28% -106.08% 2,336.71% 63.75% -110.94% -
  Horiz. % 63.18% -12.32% -5.40% 88.70% -3.97% -10.94% 100.00%
EY 0.69 -3.55 -8.10 0.49 -11.02 -4.00 0.44 7.78%
  YoY % 119.44% 56.17% -1,753.06% 104.45% -175.50% -1,009.09% -
  Horiz. % 156.82% -806.82% -1,840.91% 111.36% -2,504.55% -909.09% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 
Partners & Brokers