Highlights

[EDEN] YoY TTM 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 -     -29.05%    YoY -     -150.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 59,103 63,975 50,527 54,388 52,790 78,294 83,665 -5.63%
  YoY % -7.62% 26.62% -7.10% 3.03% -32.57% -6.42% -
  Horiz. % 70.64% 76.47% 60.39% 65.01% 63.10% 93.58% 100.00%
PBT 2,223 -7,040 -32,580 -19,372 -17,781 -3,509 13,980 -26.39%
  YoY % 131.58% 78.39% -68.18% -8.95% -406.73% -125.10% -
  Horiz. % 15.90% -50.36% -233.05% -138.57% -127.19% -25.10% 100.00%
Tax 573 -6,932 -1,162 -13,667 3,950 -4,485 -8,767 -
  YoY % 108.27% -496.56% 91.50% -446.00% 188.07% 48.84% -
  Horiz. % -6.54% 79.07% 13.25% 155.89% -45.06% 51.16% 100.00%
NP 2,796 -13,972 -33,742 -33,039 -13,831 -7,994 5,213 -9.86%
  YoY % 120.01% 58.59% -2.13% -138.88% -73.02% -253.35% -
  Horiz. % 53.64% -268.02% -647.27% -633.78% -265.32% -153.35% 100.00%
NP to SH 3,923 -12,819 -32,664 -33,607 -13,422 -8,231 5,271 -4.80%
  YoY % 130.60% 60.75% 2.81% -150.39% -63.07% -256.16% -
  Horiz. % 74.43% -243.20% -619.69% -637.58% -254.64% -156.16% 100.00%
Tax Rate -25.78 % - % - % - % - % - % 62.71 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -41.11% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 56,307 77,947 84,269 87,427 66,621 86,288 78,452 -5.38%
  YoY % -27.76% -7.50% -3.61% 31.23% -22.79% 9.99% -
  Horiz. % 71.77% 99.36% 107.41% 111.44% 84.92% 109.99% 100.00%
Net Worth 316,066 243,406 252,203 233,521 266,786 280,225 289,566 1.47%
  YoY % 29.85% -3.49% 8.00% -12.47% -4.80% -3.23% -
  Horiz. % 109.15% 84.06% 87.10% 80.65% 92.13% 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 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 316,066 243,406 252,203 233,521 266,786 280,225 289,566 1.47%
  YoY % 29.85% -3.49% 8.00% -12.47% -4.80% -3.23% -
  Horiz. % 109.15% 84.06% 87.10% 80.65% 92.13% 96.77% 100.00%
NOSH 405,213 316,112 311,362 311,362 310,217 311,362 311,362 4.49%
  YoY % 28.19% 1.53% 0.00% 0.37% -0.37% 0.00% -
  Horiz. % 130.14% 101.53% 100.00% 100.00% 99.63% 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 4.73 % -21.84 % -66.78 % -60.75 % -26.20 % -10.21 % 6.23 % -4.49%
  YoY % 121.66% 67.30% -9.93% -131.87% -156.61% -263.88% -
  Horiz. % 75.92% -350.56% -1,071.91% -975.12% -420.55% -163.88% 100.00%
ROE 1.24 % -5.27 % -12.95 % -14.39 % -5.03 % -2.94 % 1.82 % -6.19%
  YoY % 123.53% 59.31% 10.01% -186.08% -71.09% -261.54% -
  Horiz. % 68.13% -289.56% -711.54% -790.66% -276.37% -161.54% 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 14.59 20.24 16.23 17.47 17.02 25.15 26.87 -9.67%
  YoY % -27.92% 24.71% -7.10% 2.64% -32.33% -6.40% -
  Horiz. % 54.30% 75.33% 60.40% 65.02% 63.34% 93.60% 100.00%
EPS 0.97 -4.06 -10.49 -10.79 -4.33 -2.64 1.69 -8.83%
  YoY % 123.89% 61.30% 2.78% -149.19% -64.02% -256.21% -
  Horiz. % 57.40% -240.24% -620.71% -638.46% -256.21% -156.21% 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 14.65 15.86 12.53 13.48 13.09 19.41 20.74 -5.63%
  YoY % -7.63% 26.58% -7.05% 2.98% -32.56% -6.41% -
  Horiz. % 70.64% 76.47% 60.41% 65.00% 63.11% 93.59% 100.00%
EPS 0.97 -3.18 -8.10 -8.33 -3.33 -2.04 1.31 -4.88%
  YoY % 130.50% 60.74% 2.76% -150.15% -63.24% -255.73% -
  Horiz. % 74.05% -242.75% -618.32% -635.88% -254.20% -155.73% 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 0.6614 0.6947 0.7179 1.47%
  YoY % 29.86% -3.50% 8.02% -12.47% -4.79% -3.23% -
  Horiz. % 109.15% 84.05% 87.10% 80.64% 92.13% 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 0.93 1.04 1.20 1.20 1.23 1.23 1.25 -4.81%
  YoY % -10.58% -13.33% 0.00% -2.44% 0.00% -1.60% -
  Horiz. % 74.40% 83.20% 96.00% 96.00% 98.40% 98.40% 100.00%
P/EPS 13.94 -5.18 -1.86 -1.95 -4.85 -11.73 19.79 -5.67%
  YoY % 369.11% -178.49% 4.62% 59.79% 58.65% -159.27% -
  Horiz. % 70.44% -26.17% -9.40% -9.85% -24.51% -59.27% 100.00%
EY 7.17 -19.31 -53.80 -51.40 -20.60 -8.53 5.05 6.01%
  YoY % 137.13% 64.11% -4.67% -149.51% -141.50% -268.91% -
  Horiz. % 141.98% -382.38% -1,065.35% -1,017.82% -407.92% -168.91% 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 0.99 0.57 1.14 1.06 1.59 1.13 1.27 -4.06%
  YoY % 73.68% -50.00% 7.55% -33.33% 40.71% -11.02% -
  Horiz. % 77.95% 44.88% 89.76% 83.46% 125.20% 88.98% 100.00%
P/EPS 14.98 -2.84 -1.76 -1.71 -6.24 -10.78 20.08 -4.76%
  YoY % 627.46% -61.36% -2.92% 72.60% 42.12% -153.69% -
  Horiz. % 74.60% -14.14% -8.76% -8.52% -31.08% -53.69% 100.00%
EY 6.68 -35.26 -56.71 -58.34 -16.02 -9.28 4.98 5.01%
  YoY % 118.94% 37.82% 2.79% -264.17% -72.63% -286.35% -
  Horiz. % 134.14% -708.03% -1,138.76% -1,171.49% -321.69% -186.35% 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.
 


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
 
 

158  245  529  1289 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.090.00 
 VC 0.085+0.005 
 DGB 0.055+0.005 
 PDZ 0.2050.00 
 EDUSPEC 0.025+0.005 
 HUBLINE 0.08+0.01 
 LUSTER 0.135+0.01 
 MLAB 0.06+0.005 
 FINTEC 0.095+0.005 
 HUAAN 0.12+0.02 

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