Highlights

[EDEN] YoY TTM Result on 2016-06-30 [#2]

Stock [EDEN]: EDEN INC BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     21.69%    YoY -     -26.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 52,093 67,428 47,474 54,204 57,466 83,735 107,318 -11.34%
  YoY % -22.74% 42.03% -12.42% -5.68% -31.37% -21.97% -
  Horiz. % 48.54% 62.83% 44.24% 50.51% 53.55% 78.03% 100.00%
PBT -4,220 -7,346 -32,959 -11,836 -25,856 -234 12,947 -
  YoY % 42.55% 77.71% -178.46% 54.22% -10,949.57% -101.81% -
  Horiz. % -32.59% -56.74% -254.57% -91.42% -199.71% -1.81% 100.00%
Tax 1,252 -4,490 -3,675 -14,784 5,034 -9,478 -3,831 -
  YoY % 127.88% -22.18% 75.14% -393.68% 153.11% -147.40% -
  Horiz. % -32.68% 117.20% 95.93% 385.90% -131.40% 247.40% 100.00%
NP -2,968 -11,836 -36,634 -26,620 -20,822 -9,712 9,116 -
  YoY % 74.92% 67.69% -37.62% -27.85% -114.39% -206.54% -
  Horiz. % -32.56% -129.84% -401.86% -292.01% -228.41% -106.54% 100.00%
NP to SH -1,872 -10,823 -36,669 -26,042 -20,575 -9,860 9,181 -
  YoY % 82.70% 70.48% -40.81% -26.57% -108.67% -207.40% -
  Horiz. % -20.39% -117.88% -399.40% -283.65% -224.10% -107.40% 100.00%
Tax Rate - % - % - % - % - % - % 29.59 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 55,061 79,264 84,108 80,824 78,288 93,447 98,202 -9.19%
  YoY % -30.53% -5.76% 4.06% 3.24% -16.22% -4.84% -
  Horiz. % 56.07% 80.72% 85.65% 82.30% 79.72% 95.16% 100.00%
Net Worth 303,888 239,748 252,203 236,635 265,122 283,339 295,793 0.45%
  YoY % 26.75% -4.94% 6.58% -10.75% -6.43% -4.21% -
  Horiz. % 102.74% 81.05% 85.26% 80.00% 89.63% 95.79% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 303,888 239,748 252,203 236,635 265,122 283,339 295,793 0.45%
  YoY % 26.75% -4.94% 6.58% -10.75% -6.43% -4.21% -
  Horiz. % 102.74% 81.05% 85.26% 80.00% 89.63% 95.79% 100.00%
NOSH 394,660 311,362 311,362 311,362 311,909 311,362 311,362 4.03%
  YoY % 26.75% 0.00% 0.00% -0.18% 0.18% 0.00% -
  Horiz. % 126.75% 100.00% 100.00% 100.00% 100.18% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -5.70 % -17.55 % -77.17 % -49.11 % -36.23 % -11.60 % 8.49 % -
  YoY % 67.52% 77.26% -57.14% -35.55% -212.33% -236.63% -
  Horiz. % -67.14% -206.71% -908.95% -578.45% -426.74% -136.63% 100.00%
ROE -0.62 % -4.51 % -14.54 % -11.01 % -7.76 % -3.48 % 3.10 % -
  YoY % 86.25% 68.98% -32.06% -41.88% -122.99% -212.26% -
  Horiz. % -20.00% -145.48% -469.03% -355.16% -250.32% -112.26% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 13.20 21.66 15.25 17.41 18.42 26.89 34.47 -14.78%
  YoY % -39.06% 42.03% -12.41% -5.48% -31.50% -21.99% -
  Horiz. % 38.29% 62.84% 44.24% 50.51% 53.44% 78.01% 100.00%
EPS -0.47 -3.48 -11.78 -8.36 -6.60 -3.17 2.95 -
  YoY % 86.49% 70.46% -40.91% -26.67% -108.20% -207.46% -
  Horiz. % -15.93% -117.97% -399.32% -283.39% -223.73% -107.46% 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 0.7700 0.8100 0.7600 0.8500 0.9100 0.9500 -3.44%
  YoY % 0.00% -4.94% 6.58% -10.59% -6.59% -4.21% -
  Horiz. % 81.05% 81.05% 85.26% 80.00% 89.47% 95.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 12.91 16.72 11.77 13.44 14.25 20.76 26.61 -11.35%
  YoY % -22.79% 42.06% -12.43% -5.68% -31.36% -21.98% -
  Horiz. % 48.52% 62.83% 44.23% 50.51% 53.55% 78.02% 100.00%
EPS -0.46 -2.68 -9.09 -6.46 -5.10 -2.44 2.28 -
  YoY % 82.84% 70.52% -40.71% -26.67% -109.02% -207.02% -
  Horiz. % -20.18% -117.54% -398.68% -283.33% -223.68% -107.02% 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 0.7534 0.5944 0.6253 0.5867 0.6573 0.7024 0.7333 0.45%
  YoY % 26.75% -4.94% 6.58% -10.74% -6.42% -4.21% -
  Horiz. % 102.74% 81.06% 85.27% 80.01% 89.64% 95.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1250 0.2800 0.2000 0.2300 0.2800 0.3150 0.3150 -
P/RPS 0.95 1.29 1.31 1.32 1.52 1.17 0.91 0.72%
  YoY % -26.36% -1.53% -0.76% -13.16% 29.91% 28.57% -
  Horiz. % 104.40% 141.76% 143.96% 145.05% 167.03% 128.57% 100.00%
P/EPS -26.35 -8.06 -1.70 -2.75 -4.24 -9.95 10.68 -
  YoY % -226.92% -374.12% 38.18% 35.14% 57.39% -193.16% -
  Horiz. % -246.72% -75.47% -15.92% -25.75% -39.70% -93.16% 100.00%
EY -3.79 -12.41 -58.88 -36.36 -23.56 -10.05 9.36 -
  YoY % 69.46% 78.92% -61.94% -54.33% -134.43% -207.37% -
  Horiz. % -40.49% -132.59% -629.06% -388.46% -251.71% -107.37% 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 0.16 0.36 0.25 0.30 0.33 0.35 0.33 -11.36%
  YoY % -55.56% 44.00% -16.67% -9.09% -5.71% 6.06% -
  Horiz. % 48.48% 109.09% 75.76% 90.91% 100.00% 106.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 30/08/18 30/08/17 30/08/16 27/08/15 28/08/14 28/08/13 -
Price 0.1600 0.2250 0.1900 0.2300 0.2000 0.3200 0.2850 -
P/RPS 1.21 1.04 1.25 1.32 1.09 1.19 0.83 6.48%
  YoY % 16.35% -16.80% -5.30% 21.10% -8.40% 43.37% -
  Horiz. % 145.78% 125.30% 150.60% 159.04% 131.33% 143.37% 100.00%
P/EPS -33.73 -6.47 -1.61 -2.75 -3.03 -10.11 9.67 -
  YoY % -421.33% -301.86% 41.45% 9.24% 70.03% -204.55% -
  Horiz. % -348.81% -66.91% -16.65% -28.44% -31.33% -104.55% 100.00%
EY -2.96 -15.45 -61.98 -36.36 -32.98 -9.90 10.35 -
  YoY % 80.84% 75.07% -70.46% -10.25% -233.13% -195.65% -
  Horiz. % -28.60% -149.28% -598.84% -351.30% -318.65% -95.65% 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 0.21 0.29 0.23 0.30 0.24 0.35 0.30 -5.77%
  YoY % -27.59% 26.09% -23.33% 25.00% -31.43% 16.67% -
  Horiz. % 70.00% 96.67% 76.67% 100.00% 80.00% 116.67% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers