Highlights

[EDEN] YoY Quarter Result on 2016-12-31 [#4]

Stock [EDEN]: EDEN INC BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -318.23%    YoY -     41.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 16,135 12,461 14,124 15,379 23,934 15,564 38,352 -13.43%
  YoY % 29.48% -11.77% -8.16% -35.74% 53.78% -59.42% -
  Horiz. % 42.07% 32.49% 36.83% 40.10% 62.41% 40.58% 100.00%
PBT 1,740 -14,363 -19,158 -6,071 3,765 13,690 21,304 -34.11%
  YoY % 112.11% 25.03% -215.57% -261.25% -72.50% -35.74% -
  Horiz. % 8.17% -67.42% -89.93% -28.50% 17.67% 64.26% 100.00%
Tax -6,861 -6,042 -14,960 5,030 -3,703 -1,766 -7,157 -0.70%
  YoY % -13.56% 59.61% -397.42% 235.84% -109.68% 75.32% -
  Horiz. % 95.86% 84.42% 209.03% -70.28% 51.74% 24.68% 100.00%
NP -5,121 -20,405 -34,118 -1,041 62 11,924 14,147 -
  YoY % 74.90% 40.19% -3,177.43% -1,779.03% -99.48% -15.71% -
  Horiz. % -36.20% -144.24% -241.17% -7.36% 0.44% 84.29% 100.00%
NP to SH -4,802 -19,732 -33,735 -1,081 -120 11,959 14,522 -
  YoY % 75.66% 41.51% -3,020.72% -800.83% -101.00% -17.65% -
  Horiz. % -33.07% -135.88% -232.30% -7.44% -0.83% 82.35% 100.00%
Tax Rate 394.31 % - % - % - % 98.35 % 12.90 % 33.59 % 50.70%
  YoY % 0.00% 0.00% 0.00% 0.00% 662.40% -61.60% -
  Horiz. % 1,173.89% 0.00% 0.00% 0.00% 292.80% 38.40% 100.00%
Total Cost 21,256 32,866 48,242 16,420 23,872 3,640 24,205 -2.14%
  YoY % -35.33% -31.87% 193.80% -31.22% 555.82% -84.96% -
  Horiz. % 87.82% 135.78% 199.31% 67.84% 98.62% 15.04% 100.00%
Net Worth 245,975 261,544 233,521 280,225 289,566 295,793 283,358 -2.33%
  YoY % -5.95% 12.00% -16.67% -3.23% -2.11% 4.39% -
  Horiz. % 86.81% 92.30% 82.41% 98.89% 102.19% 104.39% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 245,975 261,544 233,521 280,225 289,566 295,793 283,358 -2.33%
  YoY % -5.95% 12.00% -16.67% -3.23% -2.11% 4.39% -
  Horiz. % 86.81% 92.30% 82.41% 98.89% 102.19% 104.39% 100.00%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,383 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -31.74 % -163.75 % -241.56 % -6.77 % 0.26 % 76.61 % 36.89 % -
  YoY % 80.62% 32.21% -3,468.09% -2,703.85% -99.66% 107.67% -
  Horiz. % -86.04% -443.89% -654.81% -18.35% 0.70% 207.67% 100.00%
ROE -1.95 % -7.54 % -14.45 % -0.39 % -0.04 % 4.04 % 5.12 % -
  YoY % 74.14% 47.82% -3,605.13% -875.00% -100.99% -21.09% -
  Horiz. % -38.09% -147.27% -282.23% -7.62% -0.78% 78.91% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.18 4.00 4.54 4.94 7.69 5.00 12.32 -13.43%
  YoY % 29.50% -11.89% -8.10% -35.76% 53.80% -59.42% -
  Horiz. % 42.05% 32.47% 36.85% 40.10% 62.42% 40.58% 100.00%
EPS -1.54 -6.34 -10.83 -0.35 -0.04 3.84 4.66 -
  YoY % 75.71% 41.46% -2,994.29% -775.00% -101.04% -17.60% -
  Horiz. % -33.05% -136.05% -232.40% -7.51% -0.86% 82.40% 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 0.7900 0.8400 0.7500 0.9000 0.9300 0.9500 0.9100 -2.33%
  YoY % -5.95% 12.00% -16.67% -3.23% -2.11% 4.40% -
  Horiz. % 86.81% 92.31% 82.42% 98.90% 102.20% 104.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.00 3.09 3.50 3.81 5.93 3.86 9.51 -13.43%
  YoY % 29.45% -11.71% -8.14% -35.75% 53.63% -59.41% -
  Horiz. % 42.06% 32.49% 36.80% 40.06% 62.36% 40.59% 100.00%
EPS -1.19 -4.89 -8.36 -0.27 -0.03 2.96 3.60 -
  YoY % 75.66% 41.51% -2,996.30% -800.00% -101.01% -17.78% -
  Horiz. % -33.06% -135.83% -232.22% -7.50% -0.83% 82.22% 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 0.6098 0.6484 0.5789 0.6947 0.7179 0.7333 0.7025 -2.33%
  YoY % -5.95% 12.01% -16.67% -3.23% -2.10% 4.38% -
  Horiz. % 86.80% 92.30% 82.41% 98.89% 102.19% 104.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1750 0.1800 0.2250 0.2500 0.3200 0.2800 0.3100 -
P/RPS 3.38 4.50 4.96 5.06 4.16 5.60 2.52 5.01%
  YoY % -24.89% -9.27% -1.98% 21.63% -25.71% 122.22% -
  Horiz. % 134.13% 178.57% 196.83% 200.79% 165.08% 222.22% 100.00%
P/EPS -11.35 -2.84 -2.08 -72.01 -830.30 7.29 6.65 -
  YoY % -299.65% -36.54% 97.11% 91.33% -11,489.57% 9.62% -
  Horiz. % -170.68% -42.71% -31.28% -1,082.86% -12,485.71% 109.62% 100.00%
EY -8.81 -35.21 -48.15 -1.39 -0.12 13.72 15.04 -
  YoY % 74.98% 26.87% -3,364.03% -1,058.33% -100.87% -8.78% -
  Horiz. % -58.58% -234.11% -320.15% -9.24% -0.80% 91.22% 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 0.22 0.21 0.30 0.28 0.34 0.29 0.34 -6.99%
  YoY % 4.76% -30.00% 7.14% -17.65% 17.24% -14.71% -
  Horiz. % 64.71% 61.76% 88.24% 82.35% 100.00% 85.29% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 01/03/12 -
Price 0.1600 0.2100 0.2250 0.2400 0.3250 0.2600 0.3600 -
P/RPS 3.09 5.25 4.96 4.86 4.23 5.20 2.92 0.95%
  YoY % -41.14% 5.85% 2.06% 14.89% -18.65% 78.08% -
  Horiz. % 105.82% 179.79% 169.86% 166.44% 144.86% 178.08% 100.00%
P/EPS -10.37 -3.31 -2.08 -69.13 -843.27 6.77 7.72 -
  YoY % -213.29% -59.13% 96.99% 91.80% -12,555.98% -12.31% -
  Horiz. % -134.33% -42.88% -26.94% -895.47% -10,923.19% 87.69% 100.00%
EY -9.64 -30.18 -48.15 -1.45 -0.12 14.77 12.95 -
  YoY % 68.06% 37.32% -3,220.69% -1,108.33% -100.81% 14.05% -
  Horiz. % -74.44% -233.05% -371.81% -11.20% -0.93% 114.05% 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 0.20 0.25 0.30 0.27 0.35 0.27 0.40 -10.90%
  YoY % -20.00% -16.67% 11.11% -22.86% 29.63% -32.50% -
  Horiz. % 50.00% 62.50% 75.00% 67.50% 87.50% 67.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

351  428  508  900 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.345+0.08 
 HIBISCS 0.695+0.035 
 ASB 0.18+0.045 
 SAPNRG 0.11+0.005 
 CAREPLS 1.73+0.19 
 KNM 0.255+0.005 
 SANICHI 0.10-0.015 
 ACOSTEC 0.70+0.20 
 K1 0.515-0.025 
 AT 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers