Highlights

[EDEN] YoY Quarter Result on 2016-09-30 [#3]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -1,436.54%    YoY -     -265.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 18,629 11,619 15,072 12,753 12,569 17,245 22,686 -3.23%
  YoY % 60.33% -22.91% 18.18% 1.46% -27.12% -23.98% -
  Horiz. % 82.12% 51.22% 66.44% 56.22% 55.40% 76.02% 100.00%
PBT 3,523 -2,920 -3,226 -3,604 3,932 -4,143 -868 -
  YoY % 220.65% 9.49% 10.49% -191.66% 194.91% -377.30% -
  Horiz. % -405.88% 336.41% 371.66% 415.21% -453.00% 477.30% 100.00%
Tax -676 3 2,445 -68 -1,185 -101 -5,094 -28.57%
  YoY % -22,633.33% -99.88% 3,695.59% 94.26% -1,073.27% 98.02% -
  Horiz. % 13.27% -0.06% -48.00% 1.33% 23.26% 1.98% 100.00%
NP 2,847 -2,917 -781 -3,672 2,747 -4,244 -5,962 -
  YoY % 197.60% -273.50% 78.73% -233.67% 164.73% 28.82% -
  Horiz. % -47.75% 48.93% 13.10% 61.59% -46.08% 71.18% 100.00%
NP to SH 3,085 -2,710 -714 -4,718 2,854 -4,306 -5,935 -
  YoY % 213.84% -279.55% 84.87% -265.31% 166.28% 27.45% -
  Horiz. % -51.98% 45.66% 12.03% 79.49% -48.09% 72.55% 100.00%
Tax Rate 19.19 % - % - % - % 30.14 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.67% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 15,782 14,536 15,853 16,425 9,822 21,489 28,648 -9.46%
  YoY % 8.57% -8.31% -3.48% 67.23% -54.29% -24.99% -
  Horiz. % 55.09% 50.74% 55.34% 57.33% 34.29% 75.01% 100.00%
Net Worth 316,066 243,406 252,203 233,521 267,771 280,225 289,566 1.47%
  YoY % 29.85% -3.49% 8.00% -12.79% -4.44% -3.23% -
  Horiz. % 109.15% 84.06% 87.10% 80.65% 92.47% 96.77% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 316,066 243,406 252,203 233,521 267,771 280,225 289,566 1.47%
  YoY % 29.85% -3.49% 8.00% -12.79% -4.44% -3.23% -
  Horiz. % 109.15% 84.06% 87.10% 80.65% 92.47% 96.77% 100.00%
NOSH 405,213 316,112 311,362 311,362 311,362 311,362 311,362 4.49%
  YoY % 28.19% 1.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.14% 101.53% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 15.28 % -25.11 % -5.18 % -28.79 % 21.86 % -24.61 % -26.28 % -
  YoY % 160.85% -384.75% 82.01% -231.70% 188.83% 6.35% -
  Horiz. % -58.14% 95.55% 19.71% 109.55% -83.18% 93.65% 100.00%
ROE 0.98 % -1.11 % -0.28 % -2.02 % 1.07 % -1.54 % -2.05 % -
  YoY % 188.29% -296.43% 86.14% -288.79% 169.48% 24.88% -
  Horiz. % -47.80% 54.15% 13.66% 98.54% -52.20% 75.12% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.60 3.68 4.84 4.10 4.04 5.54 7.29 -7.38%
  YoY % 25.00% -23.97% 18.05% 1.49% -27.08% -24.01% -
  Horiz. % 63.10% 50.48% 66.39% 56.24% 55.42% 75.99% 100.00%
EPS 0.76 -0.84 -0.23 -1.52 0.92 -1.38 -1.91 -
  YoY % 190.48% -265.22% 84.87% -265.22% 166.67% 27.75% -
  Horiz. % -39.79% 43.98% 12.04% 79.58% -48.17% 72.25% 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 0.7800 0.7700 0.8100 0.7500 0.8600 0.9000 0.9300 -2.89%
  YoY % 1.30% -4.94% 8.00% -12.79% -4.44% -3.23% -
  Horiz. % 83.87% 82.80% 87.10% 80.65% 92.47% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.62 2.88 3.74 3.16 3.12 4.28 5.62 -3.21%
  YoY % 60.42% -22.99% 18.35% 1.28% -27.10% -23.84% -
  Horiz. % 82.21% 51.25% 66.55% 56.23% 55.52% 76.16% 100.00%
EPS 0.76 -0.67 -0.18 -1.17 0.71 -1.07 -1.47 -
  YoY % 213.43% -272.22% 84.62% -264.79% 166.36% 27.21% -
  Horiz. % -51.70% 45.58% 12.24% 79.59% -48.30% 72.79% 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 0.7836 0.6034 0.6253 0.5789 0.6638 0.6947 0.7179 1.47%
  YoY % 29.86% -3.50% 8.02% -12.79% -4.45% -3.23% -
  Horiz. % 109.15% 84.05% 87.10% 80.64% 92.46% 96.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1350 0.2100 0.1950 0.2100 0.2100 0.3100 0.3350 -
P/RPS 2.94 5.71 4.03 5.13 5.20 5.60 4.60 -7.19%
  YoY % -48.51% 41.69% -21.44% -1.35% -7.14% 21.74% -
  Horiz. % 63.91% 124.13% 87.61% 111.52% 113.04% 121.74% 100.00%
P/EPS 17.73 -24.50 -85.04 -13.86 22.91 -22.42 -17.57 -
  YoY % 172.37% 71.19% -513.56% -160.50% 202.19% -27.60% -
  Horiz. % -100.91% 139.44% 484.01% 78.88% -130.39% 127.60% 100.00%
EY 5.64 -4.08 -1.18 -7.22 4.36 -4.46 -5.69 -
  YoY % 238.24% -245.76% 83.66% -265.60% 197.76% 21.62% -
  Horiz. % -99.12% 71.70% 20.74% 126.89% -76.63% 78.38% 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 0.17 0.27 0.24 0.28 0.24 0.34 0.36 -11.75%
  YoY % -37.04% 12.50% -14.29% 16.67% -29.41% -5.56% -
  Horiz. % 47.22% 75.00% 66.67% 77.78% 66.67% 94.44% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 28/11/18 29/11/17 28/11/16 27/11/15 27/11/14 29/11/13 -
Price 0.1450 0.1150 0.1850 0.1850 0.2700 0.2850 0.3400 -
P/RPS 3.15 3.13 3.82 4.52 6.69 5.15 4.67 -6.35%
  YoY % 0.64% -18.06% -15.49% -32.44% 29.90% 10.28% -
  Horiz. % 67.45% 67.02% 81.80% 96.79% 143.25% 110.28% 100.00%
P/EPS 19.05 -13.41 -80.68 -12.21 29.46 -20.61 -17.84 -
  YoY % 242.06% 83.38% -560.77% -141.45% 242.94% -15.53% -
  Horiz. % -106.78% 75.17% 452.24% 68.44% -165.13% 115.53% 100.00%
EY 5.25 -7.45 -1.24 -8.19 3.39 -4.85 -5.61 -
  YoY % 170.47% -500.81% 84.86% -341.59% 169.90% 13.55% -
  Horiz. % -93.58% 132.80% 22.10% 145.99% -60.43% 86.45% 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 0.19 0.15 0.23 0.25 0.31 0.32 0.37 -10.51%
  YoY % 26.67% -34.78% -8.00% -19.35% -3.12% -13.51% -
  Horiz. % 51.35% 40.54% 62.16% 67.57% 83.78% 86.49% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 
Partners & Brokers