Highlights

[EDEN] YoY Quarter Result on 2015-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     141.59%    YoY -     166.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 11,619 15,072 12,753 12,569 17,245 22,686 46,339 -20.58%
  YoY % -22.91% 18.18% 1.46% -27.12% -23.98% -51.04% -
  Horiz. % 25.07% 32.53% 27.52% 27.12% 37.21% 48.96% 100.00%
PBT -2,920 -3,226 -3,604 3,932 -4,143 -868 -1,901 7.41%
  YoY % 9.49% 10.49% -191.66% 194.91% -377.30% 54.34% -
  Horiz. % 153.60% 169.70% 189.58% -206.84% 217.94% 45.66% 100.00%
Tax 3 2,445 -68 -1,185 -101 -5,094 -158 -
  YoY % -99.88% 3,695.59% 94.26% -1,073.27% 98.02% -3,124.05% -
  Horiz. % -1.90% -1,547.47% 43.04% 750.00% 63.92% 3,224.05% 100.00%
NP -2,917 -781 -3,672 2,747 -4,244 -5,962 -2,059 5.97%
  YoY % -273.50% 78.73% -233.67% 164.73% 28.82% -189.56% -
  Horiz. % 141.67% 37.93% 178.34% -133.41% 206.12% 289.56% 100.00%
NP to SH -2,710 -714 -4,718 2,854 -4,306 -5,935 -2,025 4.97%
  YoY % -279.55% 84.87% -265.31% 166.28% 27.45% -193.09% -
  Horiz. % 133.83% 35.26% 232.99% -140.94% 212.64% 293.09% 100.00%
Tax Rate - % - % - % 30.14 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 14,536 15,853 16,425 9,822 21,489 28,648 48,398 -18.16%
  YoY % -8.31% -3.48% 67.23% -54.29% -24.99% -40.81% -
  Horiz. % 30.03% 32.76% 33.94% 20.29% 44.40% 59.19% 100.00%
Net Worth 243,406 252,203 233,521 267,771 280,225 289,566 283,339 -2.50%
  YoY % -3.49% 8.00% -12.79% -4.44% -3.23% 2.20% -
  Horiz. % 85.91% 89.01% 82.42% 94.51% 98.90% 102.20% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 243,406 252,203 233,521 267,771 280,225 289,566 283,339 -2.50%
  YoY % -3.49% 8.00% -12.79% -4.44% -3.23% 2.20% -
  Horiz. % 85.91% 89.01% 82.42% 94.51% 98.90% 102.20% 100.00%
NOSH 316,112 311,362 311,362 311,362 311,362 311,362 311,362 0.25%
  YoY % 1.53% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.53% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -25.11 % -5.18 % -28.79 % 21.86 % -24.61 % -26.28 % -4.44 % 33.46%
  YoY % -384.75% 82.01% -231.70% 188.83% 6.35% -491.89% -
  Horiz. % 565.54% 116.67% 648.42% -492.34% 554.28% 591.89% 100.00%
ROE -1.11 % -0.28 % -2.02 % 1.07 % -1.54 % -2.05 % -0.71 % 7.73%
  YoY % -296.43% 86.14% -288.79% 169.48% 24.88% -188.73% -
  Horiz. % 156.34% 39.44% 284.51% -150.70% 216.90% 288.73% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.68 4.84 4.10 4.04 5.54 7.29 14.88 -20.76%
  YoY % -23.97% 18.05% 1.49% -27.08% -24.01% -51.01% -
  Horiz. % 24.73% 32.53% 27.55% 27.15% 37.23% 48.99% 100.00%
EPS -0.84 -0.23 -1.52 0.92 -1.38 -1.91 -0.65 4.36%
  YoY % -265.22% 84.87% -265.22% 166.67% 27.75% -193.85% -
  Horiz. % 129.23% 35.38% 233.85% -141.54% 212.31% 293.85% 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 0.8100 0.7500 0.8600 0.9000 0.9300 0.9100 -2.74%
  YoY % -4.94% 8.00% -12.79% -4.44% -3.23% 2.20% -
  Horiz. % 84.62% 89.01% 82.42% 94.51% 98.90% 102.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 395,028
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.94 3.82 3.23 3.18 4.37 5.74 11.73 -20.59%
  YoY % -23.04% 18.27% 1.57% -27.23% -23.87% -51.07% -
  Horiz. % 25.06% 32.57% 27.54% 27.11% 37.25% 48.93% 100.00%
EPS -0.69 -0.18 -1.19 0.72 -1.09 -1.50 -0.51 5.16%
  YoY % -283.33% 84.87% -265.28% 166.06% 27.33% -194.12% -
  Horiz. % 135.29% 35.29% 233.33% -141.18% 213.73% 294.12% 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 0.6162 0.6384 0.5912 0.6779 0.7094 0.7330 0.7173 -2.50%
  YoY % -3.48% 7.98% -12.79% -4.44% -3.22% 2.19% -
  Horiz. % 85.91% 89.00% 82.42% 94.51% 98.90% 102.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2100 0.1950 0.2100 0.2100 0.3100 0.3350 0.2800 -
P/RPS 5.71 4.03 5.13 5.20 5.60 4.60 1.88 20.33%
  YoY % 41.69% -21.44% -1.35% -7.14% 21.74% 144.68% -
  Horiz. % 303.72% 214.36% 272.87% 276.60% 297.87% 244.68% 100.00%
P/EPS -24.50 -85.04 -13.86 22.91 -22.42 -17.57 -43.05 -8.96%
  YoY % 71.19% -513.56% -160.50% 202.19% -27.60% 59.19% -
  Horiz. % 56.91% 197.54% 32.20% -53.22% 52.08% 40.81% 100.00%
EY -4.08 -1.18 -7.22 4.36 -4.46 -5.69 -2.32 9.86%
  YoY % -245.76% 83.66% -265.60% 197.76% 21.62% -145.26% -
  Horiz. % 175.86% 50.86% 311.21% -187.93% 192.24% 245.26% 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 0.27 0.24 0.28 0.24 0.34 0.36 0.31 -2.28%
  YoY % 12.50% -14.29% 16.67% -29.41% -5.56% 16.13% -
  Horiz. % 87.10% 77.42% 90.32% 77.42% 109.68% 116.13% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 28/11/16 27/11/15 27/11/14 29/11/13 30/11/12 -
Price 0.1150 0.1850 0.1850 0.2700 0.2850 0.3400 0.2700 -
P/RPS 3.13 3.82 4.52 6.69 5.15 4.67 1.81 9.55%
  YoY % -18.06% -15.49% -32.44% 29.90% 10.28% 158.01% -
  Horiz. % 172.93% 211.05% 249.72% 369.61% 284.53% 258.01% 100.00%
P/EPS -13.41 -80.68 -12.21 29.46 -20.61 -17.84 -41.51 -17.16%
  YoY % 83.38% -560.77% -141.45% 242.94% -15.53% 57.02% -
  Horiz. % 32.31% 194.36% 29.41% -70.97% 49.65% 42.98% 100.00%
EY -7.45 -1.24 -8.19 3.39 -4.85 -5.61 -2.41 20.68%
  YoY % -500.81% 84.86% -341.59% 169.90% 13.55% -132.78% -
  Horiz. % 309.13% 51.45% 339.83% -140.66% 201.24% 232.78% 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 0.15 0.23 0.25 0.31 0.32 0.37 0.30 -10.91%
  YoY % -34.78% -8.00% -19.35% -3.12% -13.51% 23.33% -
  Horiz. % 50.00% 76.67% 83.33% 103.33% 106.67% 123.33% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers