Highlights

[EDEN] YoY TTM Result on 2015-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -16.28%    YoY -     -108.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 67,428 47,474 54,204 57,466 83,735 107,318 136,300 -11.06%
  YoY % 42.03% -12.42% -5.68% -31.37% -21.97% -21.26% -
  Horiz. % 49.47% 34.83% 39.77% 42.16% 61.43% 78.74% 100.00%
PBT -7,346 -32,959 -11,836 -25,856 -234 12,947 21,498 -
  YoY % 77.71% -178.46% 54.22% -10,949.57% -101.81% -39.78% -
  Horiz. % -34.17% -153.31% -55.06% -120.27% -1.09% 60.22% 100.00%
Tax -4,490 -3,675 -14,784 5,034 -9,478 -3,831 -7,948 -9.07%
  YoY % -22.18% 75.14% -393.68% 153.11% -147.40% 51.80% -
  Horiz. % 56.49% 46.24% 186.01% -63.34% 119.25% 48.20% 100.00%
NP -11,836 -36,634 -26,620 -20,822 -9,712 9,116 13,550 -
  YoY % 67.69% -37.62% -27.85% -114.39% -206.54% -32.72% -
  Horiz. % -87.35% -270.36% -196.46% -153.67% -71.68% 67.28% 100.00%
NP to SH -10,823 -36,669 -26,042 -20,575 -9,860 9,181 13,821 -
  YoY % 70.48% -40.81% -26.57% -108.67% -207.40% -33.57% -
  Horiz. % -78.31% -265.31% -188.42% -148.87% -71.34% 66.43% 100.00%
Tax Rate - % - % - % - % - % 29.59 % 36.97 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.96% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 80.04% 100.00%
Total Cost 79,264 84,108 80,824 78,288 93,447 98,202 122,750 -7.03%
  YoY % -5.76% 4.06% 3.24% -16.22% -4.84% -20.00% -
  Horiz. % 64.57% 68.52% 65.84% 63.78% 76.13% 80.00% 100.00%
Net Worth 239,748 252,203 236,635 265,122 283,339 295,793 290,311 -3.14%
  YoY % -4.94% 6.58% -10.75% -6.43% -4.21% 1.89% -
  Horiz. % 82.58% 86.87% 81.51% 91.32% 97.60% 101.89% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 239,748 252,203 236,635 265,122 283,339 295,793 290,311 -3.14%
  YoY % -4.94% 6.58% -10.75% -6.43% -4.21% 1.89% -
  Horiz. % 82.58% 86.87% 81.51% 91.32% 97.60% 101.89% 100.00%
NOSH 311,362 311,362 311,362 311,909 311,362 311,362 315,555 -0.22%
  YoY % 0.00% 0.00% -0.18% 0.18% 0.00% -1.33% -
  Horiz. % 98.67% 98.67% 98.67% 98.84% 98.67% 98.67% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -17.55 % -77.17 % -49.11 % -36.23 % -11.60 % 8.49 % 9.94 % -
  YoY % 77.26% -57.14% -35.55% -212.33% -236.63% -14.59% -
  Horiz. % -176.56% -776.36% -494.06% -364.49% -116.70% 85.41% 100.00%
ROE -4.51 % -14.54 % -11.01 % -7.76 % -3.48 % 3.10 % 4.76 % -
  YoY % 68.98% -32.06% -41.88% -122.99% -212.26% -34.87% -
  Horiz. % -94.75% -305.46% -231.30% -163.03% -73.11% 65.13% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 21.66 15.25 17.41 18.42 26.89 34.47 43.19 -10.86%
  YoY % 42.03% -12.41% -5.48% -31.50% -21.99% -20.19% -
  Horiz. % 50.15% 35.31% 40.31% 42.65% 62.26% 79.81% 100.00%
EPS -3.48 -11.78 -8.36 -6.60 -3.17 2.95 4.38 -
  YoY % 70.46% -40.91% -26.67% -108.20% -207.46% -32.65% -
  Horiz. % -79.45% -268.95% -190.87% -150.68% -72.37% 67.35% 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 0.7600 0.8500 0.9100 0.9500 0.9200 -2.92%
  YoY % -4.94% 6.58% -10.59% -6.59% -4.21% 3.26% -
  Horiz. % 83.70% 88.04% 82.61% 92.39% 98.91% 103.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.72 11.77 13.44 14.25 20.76 26.61 33.79 -11.06%
  YoY % 42.06% -12.43% -5.68% -31.36% -21.98% -21.25% -
  Horiz. % 49.48% 34.83% 39.78% 42.17% 61.44% 78.75% 100.00%
EPS -2.68 -9.09 -6.46 -5.10 -2.44 2.28 3.43 -
  YoY % 70.52% -40.71% -26.67% -109.02% -207.02% -33.53% -
  Horiz. % -78.13% -265.01% -188.34% -148.69% -71.14% 66.47% 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 0.5944 0.6253 0.5867 0.6573 0.7024 0.7333 0.7197 -3.14%
  YoY % -4.94% 6.58% -10.74% -6.42% -4.21% 1.89% -
  Horiz. % 82.59% 86.88% 81.52% 91.33% 97.60% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2800 0.2000 0.2300 0.2800 0.3150 0.3150 0.3200 -
P/RPS 1.29 1.31 1.32 1.52 1.17 0.91 0.74 9.70%
  YoY % -1.53% -0.76% -13.16% 29.91% 28.57% 22.97% -
  Horiz. % 174.32% 177.03% 178.38% 205.41% 158.11% 122.97% 100.00%
P/EPS -8.06 -1.70 -2.75 -4.24 -9.95 10.68 7.31 -
  YoY % -374.12% 38.18% 35.14% 57.39% -193.16% 46.10% -
  Horiz. % -110.26% -23.26% -37.62% -58.00% -136.11% 146.10% 100.00%
EY -12.41 -58.88 -36.36 -23.56 -10.05 9.36 13.69 -
  YoY % 78.92% -61.94% -54.33% -134.43% -207.37% -31.63% -
  Horiz. % -90.65% -430.09% -265.60% -172.10% -73.41% 68.37% 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 0.36 0.25 0.30 0.33 0.35 0.33 0.35 0.47%
  YoY % 44.00% -16.67% -9.09% -5.71% 6.06% -5.71% -
  Horiz. % 102.86% 71.43% 85.71% 94.29% 100.00% 94.29% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 30/08/16 27/08/15 28/08/14 28/08/13 30/08/12 -
Price 0.2250 0.1900 0.2300 0.2000 0.3200 0.2850 0.2900 -
P/RPS 1.04 1.25 1.32 1.09 1.19 0.83 0.67 7.60%
  YoY % -16.80% -5.30% 21.10% -8.40% 43.37% 23.88% -
  Horiz. % 155.22% 186.57% 197.01% 162.69% 177.61% 123.88% 100.00%
P/EPS -6.47 -1.61 -2.75 -3.03 -10.11 9.67 6.62 -
  YoY % -301.86% 41.45% 9.24% 70.03% -204.55% 46.07% -
  Horiz. % -97.73% -24.32% -41.54% -45.77% -152.72% 146.07% 100.00%
EY -15.45 -61.98 -36.36 -32.98 -9.90 10.35 15.10 -
  YoY % 75.07% -70.46% -10.25% -233.13% -195.65% -31.46% -
  Horiz. % -102.32% -410.46% -240.79% -218.41% -65.56% 68.54% 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 0.29 0.23 0.30 0.24 0.35 0.30 0.32 -1.63%
  YoY % 26.09% -23.33% 25.00% -31.43% 16.67% -6.25% -
  Horiz. % 90.62% 71.88% 93.75% 75.00% 109.38% 93.75% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers