Highlights

[EDEN] YoY TTM 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 -     -220.30%    YoY -     -387.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 61,998 51,931 51,278 52,988 69,733 92,035 122,829 -10.76%
  YoY % 19.39% 1.27% -3.23% -24.01% -24.23% -25.07% -
  Horiz. % 50.48% 42.28% 41.75% 43.14% 56.77% 74.93% 100.00%
PBT -10,351 -12,597 -16,406 -29,018 -13,366 4,055 12,956 -
  YoY % 17.83% 23.22% 43.46% -117.10% -429.62% -68.70% -
  Horiz. % -79.89% -97.23% -126.63% -223.97% -103.16% 31.30% 100.00%
Tax 1,220 -4,674 -6,552 -14,554 4,565 -10,704 -2,235 -
  YoY % 126.10% 28.66% 54.98% -418.82% 142.65% -378.93% -
  Horiz. % -54.59% 209.13% 293.15% 651.19% -204.25% 478.93% 100.00%
NP -9,131 -17,271 -22,958 -43,572 -8,801 -6,649 10,721 -
  YoY % 47.13% 24.77% 47.31% -395.08% -32.37% -162.02% -
  Horiz. % -85.17% -161.10% -214.14% -406.42% -82.09% -62.02% 100.00%
NP to SH -8,027 -16,508 -23,059 -42,991 -8,822 -6,808 10,660 -
  YoY % 51.38% 28.41% 46.36% -387.32% -29.58% -163.86% -
  Horiz. % -75.30% -154.86% -216.31% -403.29% -82.76% -63.86% 100.00%
Tax Rate - % - % - % - % - % 263.97 % 17.25 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,430.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,530.26% 100.00%
Total Cost 71,129 69,202 74,236 96,560 78,534 98,684 112,108 -7.30%
  YoY % 2.78% -6.78% -23.12% 22.95% -20.42% -11.97% -
  Horiz. % 63.45% 61.73% 66.22% 86.13% 70.05% 88.03% 100.00%
Net Worth 247,756 245,975 261,544 233,621 280,225 289,566 295,793 -2.91%
  YoY % 0.72% -5.95% 11.95% -16.63% -3.23% -2.11% -
  Horiz. % 83.76% 83.16% 88.42% 78.98% 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 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 247,756 245,975 261,544 233,621 280,225 289,566 295,793 -2.91%
  YoY % 0.72% -5.95% 11.95% -16.63% -3.23% -2.11% -
  Horiz. % 83.76% 83.16% 88.42% 78.98% 94.74% 97.89% 100.00%
NOSH 321,762 311,362 311,362 311,495 311,362 311,362 311,362 0.55%
  YoY % 3.34% 0.00% -0.04% 0.04% 0.00% 0.00% -
  Horiz. % 103.34% 100.00% 100.00% 100.04% 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 -14.73 % -33.26 % -44.77 % -82.23 % -12.62 % -7.22 % 8.73 % -
  YoY % 55.71% 25.71% 45.56% -551.58% -74.79% -182.70% -
  Horiz. % -168.73% -380.99% -512.83% -941.92% -144.56% -82.70% 100.00%
ROE -3.24 % -6.71 % -8.82 % -18.40 % -3.15 % -2.35 % 3.60 % -
  YoY % 51.71% 23.92% 52.07% -484.13% -34.04% -165.28% -
  Horiz. % -90.00% -186.39% -245.00% -511.11% -87.50% -65.28% 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 19.27 16.68 16.47 17.01 22.40 29.56 39.45 -11.25%
  YoY % 15.53% 1.28% -3.17% -24.06% -24.22% -25.07% -
  Horiz. % 48.85% 42.28% 41.75% 43.12% 56.78% 74.93% 100.00%
EPS -2.49 -5.30 -7.41 -13.80 -2.83 -2.19 3.42 -
  YoY % 53.02% 28.48% 46.30% -387.63% -29.22% -164.04% -
  Horiz. % -72.81% -154.97% -216.67% -403.51% -82.75% -64.04% 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 - 403,361
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 15.37 12.87 12.71 13.14 17.29 22.82 30.45 -10.76%
  YoY % 19.43% 1.26% -3.27% -24.00% -24.23% -25.06% -
  Horiz. % 50.48% 42.27% 41.74% 43.15% 56.78% 74.94% 100.00%
EPS -1.99 -4.09 -5.72 -10.66 -2.19 -1.69 2.64 -
  YoY % 51.34% 28.50% 46.34% -386.76% -29.59% -164.02% -
  Horiz. % -75.38% -154.92% -216.67% -403.79% -82.95% -64.02% 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 0.6142 0.6098 0.6484 0.5792 0.6947 0.7179 0.7333 -2.91%
  YoY % 0.72% -5.95% 11.95% -16.63% -3.23% -2.10% -
  Horiz. % 83.76% 83.16% 88.42% 78.99% 94.74% 97.90% 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 0.49 1.05 1.09 1.32 1.12 1.08 0.71 -5.99%
  YoY % -53.33% -3.67% -17.42% 17.86% 3.70% 52.11% -
  Horiz. % 69.01% 147.89% 153.52% 185.92% 157.75% 152.11% 100.00%
P/EPS -3.81 -3.30 -2.43 -1.63 -8.82 -14.64 8.18 -
  YoY % -15.45% -35.80% -49.08% 81.52% 39.75% -278.97% -
  Horiz. % -46.58% -40.34% -29.71% -19.93% -107.82% -178.97% 100.00%
EY -26.26 -30.30 -41.14 -61.34 -11.33 -6.83 12.23 -
  YoY % 13.33% 26.35% 32.93% -441.39% -65.89% -155.85% -
  Horiz. % -214.72% -247.75% -336.39% -501.55% -92.64% -55.85% 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 0.57 0.96 1.28 1.32 1.07 1.10 0.66 -2.41%
  YoY % -40.62% -25.00% -3.03% 23.36% -2.73% 66.67% -
  Horiz. % 86.36% 145.45% 193.94% 200.00% 162.12% 166.67% 100.00%
P/EPS -4.41 -3.02 -2.84 -1.63 -8.47 -14.86 7.59 -
  YoY % -46.03% -6.34% -74.23% 80.76% 43.00% -295.78% -
  Horiz. % -58.10% -39.79% -37.42% -21.48% -111.59% -195.78% 100.00%
EY -22.68 -33.14 -35.27 -61.34 -11.81 -6.73 13.17 -
  YoY % 31.56% 6.04% 42.50% -419.39% -75.48% -151.10% -
  Horiz. % -172.21% -251.63% -267.81% -465.76% -89.67% -51.10% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
3. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers