Highlights

[EDEN] YoY Quarter Result on 2015-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -1,282.03%    YoY -     -3,020.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 14,158 16,135 12,461 14,124 15,379 23,934 15,564 -1.56%
  YoY % -12.25% 29.48% -11.77% -8.16% -35.74% 53.78% -
  Horiz. % 90.97% 103.67% 80.06% 90.75% 98.81% 153.78% 100.00%
PBT -1,571 1,740 -14,363 -19,158 -6,071 3,765 13,690 -
  YoY % -190.29% 112.11% 25.03% -215.57% -261.25% -72.50% -
  Horiz. % -11.48% 12.71% -104.92% -139.94% -44.35% 27.50% 100.00%
Tax 1,291 -6,861 -6,042 -14,960 5,030 -3,703 -1,766 -
  YoY % 118.82% -13.56% 59.61% -397.42% 235.84% -109.68% -
  Horiz. % -73.10% 388.51% 342.13% 847.11% -284.82% 209.68% 100.00%
NP -280 -5,121 -20,405 -34,118 -1,041 62 11,924 -
  YoY % 94.53% 74.90% 40.19% -3,177.43% -1,779.03% -99.48% -
  Horiz. % -2.35% -42.95% -171.13% -286.13% -8.73% 0.52% 100.00%
NP to SH -10 -4,802 -19,732 -33,735 -1,081 -120 11,959 -
  YoY % 99.79% 75.66% 41.51% -3,020.72% -800.83% -101.00% -
  Horiz. % -0.08% -40.15% -165.00% -282.09% -9.04% -1.00% 100.00%
Tax Rate - % 394.31 % - % - % - % 98.35 % 12.90 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 662.40% -
  Horiz. % 0.00% 3,056.67% 0.00% 0.00% 0.00% 762.40% 100.00%
Total Cost 14,438 21,256 32,866 48,242 16,420 23,872 3,640 25.80%
  YoY % -32.08% -35.33% -31.87% 193.80% -31.22% 555.82% -
  Horiz. % 396.65% 583.96% 902.91% 1,325.33% 451.10% 655.82% 100.00%
Net Worth 247,756 245,975 261,544 233,521 280,225 289,566 295,793 -2.91%
  YoY % 0.72% -5.95% 12.00% -16.67% -3.23% -2.11% -
  Horiz. % 83.76% 83.16% 88.42% 78.95% 94.74% 97.89% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 247,756 245,975 261,544 233,521 280,225 289,566 295,793 -2.91%
  YoY % 0.72% -5.95% 12.00% -16.67% -3.23% -2.11% -
  Horiz. % 83.76% 83.16% 88.42% 78.95% 94.74% 97.89% 100.00%
NOSH 321,762 311,362 311,362 311,362 311,362 311,362 311,362 0.55%
  YoY % 3.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.34% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -1.98 % -31.74 % -163.75 % -241.56 % -6.77 % 0.26 % 76.61 % -
  YoY % 93.76% 80.62% 32.21% -3,468.09% -2,703.85% -99.66% -
  Horiz. % -2.58% -41.43% -213.74% -315.31% -8.84% 0.34% 100.00%
ROE 0.00 % -1.95 % -7.54 % -14.45 % -0.39 % -0.04 % 4.04 % -
  YoY % 0.00% 74.14% 47.82% -3,605.13% -875.00% -100.99% -
  Horiz. % 0.00% -48.27% -186.63% -357.67% -9.65% -0.99% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.40 5.18 4.00 4.54 4.94 7.69 5.00 -2.11%
  YoY % -15.06% 29.50% -11.89% -8.10% -35.76% 53.80% -
  Horiz. % 88.00% 103.60% 80.00% 90.80% 98.80% 153.80% 100.00%
EPS 0.00 -1.54 -6.34 -10.83 -0.35 -0.04 3.84 -
  YoY % 0.00% 75.71% 41.46% -2,994.29% -775.00% -101.04% -
  Horiz. % 0.00% -40.10% -165.10% -282.03% -9.11% -1.04% 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 0.7900 0.8400 0.7500 0.9000 0.9300 0.9500 -3.44%
  YoY % -2.53% -5.95% 12.00% -16.67% -3.23% -2.11% -
  Horiz. % 81.05% 83.16% 88.42% 78.95% 94.74% 97.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 399,194
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.55 4.04 3.12 3.54 3.85 6.00 3.90 -1.55%
  YoY % -12.13% 29.49% -11.86% -8.05% -35.83% 53.85% -
  Horiz. % 91.03% 103.59% 80.00% 90.77% 98.72% 153.85% 100.00%
EPS 0.00 -1.20 -4.94 -8.45 -0.27 -0.03 3.00 -
  YoY % 0.00% 75.71% 41.54% -3,029.63% -800.00% -101.00% -
  Horiz. % 0.00% -40.00% -164.67% -281.67% -9.00% -1.00% 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 0.6206 0.6162 0.6552 0.5850 0.7020 0.7254 0.7410 -2.91%
  YoY % 0.71% -5.95% 12.00% -16.67% -3.23% -2.11% -
  Horiz. % 83.75% 83.16% 88.42% 78.95% 94.74% 97.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0950 0.1750 0.1800 0.2250 0.2500 0.3200 0.2800 -
P/RPS 2.16 3.38 4.50 4.96 5.06 4.16 5.60 -14.68%
  YoY % -36.09% -24.89% -9.27% -1.98% 21.63% -25.71% -
  Horiz. % 38.57% 60.36% 80.36% 88.57% 90.36% 74.29% 100.00%
P/EPS -3,056.74 -11.35 -2.84 -2.08 -72.01 -830.30 7.29 -
  YoY % -26,831.63% -299.65% -36.54% 97.11% 91.33% -11,489.57% -
  Horiz. % -41,930.59% -155.69% -38.96% -28.53% -987.79% -11,389.57% 100.00%
EY -0.03 -8.81 -35.21 -48.15 -1.39 -0.12 13.72 -
  YoY % 99.66% 74.98% 26.87% -3,364.03% -1,058.33% -100.87% -
  Horiz. % -0.22% -64.21% -256.63% -350.95% -10.13% -0.87% 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 0.12 0.22 0.21 0.30 0.28 0.34 0.29 -13.67%
  YoY % -45.45% 4.76% -30.00% 7.14% -17.65% 17.24% -
  Horiz. % 41.38% 75.86% 72.41% 103.45% 96.55% 117.24% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.1100 0.1600 0.2100 0.2250 0.2400 0.3250 0.2600 -
P/RPS 2.50 3.09 5.25 4.96 4.86 4.23 5.20 -11.49%
  YoY % -19.09% -41.14% 5.85% 2.06% 14.89% -18.65% -
  Horiz. % 48.08% 59.42% 100.96% 95.38% 93.46% 81.35% 100.00%
P/EPS -3,539.38 -10.37 -3.31 -2.08 -69.13 -843.27 6.77 -
  YoY % -34,030.95% -213.29% -59.13% 96.99% 91.80% -12,555.98% -
  Horiz. % -52,280.35% -153.18% -48.89% -30.72% -1,021.12% -12,455.98% 100.00%
EY -0.03 -9.64 -30.18 -48.15 -1.45 -0.12 14.77 -
  YoY % 99.69% 68.06% 37.32% -3,220.69% -1,108.33% -100.81% -
  Horiz. % -0.20% -65.27% -204.33% -326.00% -9.82% -0.81% 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 0.14 0.20 0.25 0.30 0.27 0.35 0.27 -10.36%
  YoY % -30.00% -20.00% -16.67% 11.11% -22.86% 29.63% -
  Horiz. % 51.85% 74.07% 92.59% 111.11% 100.00% 129.63% 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.
 


 

272  212  517  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.65+0.045 
 HSI-H6P 0.17-0.025 
 MNC 0.080.00 
 AAX 0.185-0.01 
 ISTONE 0.17+0.01 
 HSI-C7F 0.40+0.03 
 HSI-C7E 0.205+0.015 
 NETX 0.0150.00 
Partners & Brokers