[EDEN] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -278.46%
YoY- -5012.99%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 51,076 49,268 49,696 50,504 69,739 72,480 74,230 -22.00%
PBT 30,849 -15,586 -31,240 -34,520 -13,345 -9,700 -6,262 -
Tax -78,054 -1,861 -422 -596 4,249 -1,044 -1,364 1374.07%
NP -47,205 -17,448 -31,662 -35,116 -9,096 -10,744 -7,626 236.00%
-
NP to SH -46,447 -16,938 -31,112 -34,784 -9,191 -10,817 -7,612 232.81%
-
Tax Rate 253.02% - - - - - - -
Total Cost 98,281 66,716 81,358 85,620 78,835 83,224 81,856 12.92%
-
Net Worth 233,521 267,771 264,657 270,884 280,225 280,225 283,339 -12.06%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 233,521 267,771 264,657 270,884 280,225 280,225 283,339 -12.06%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,362 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -92.42% -35.41% -63.71% -69.53% -13.04% -14.82% -10.27% -
ROE -19.89% -6.33% -11.76% -12.84% -3.28% -3.86% -2.69% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.40 15.82 15.96 16.22 22.40 23.28 23.84 -22.01%
EPS -14.92 -5.44 -10.00 -11.16 -2.95 -3.48 -2.44 233.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.86 0.85 0.87 0.90 0.90 0.91 -12.06%
Adjusted Per Share Value based on latest NOSH - 311,362
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.10 9.74 9.83 9.99 13.79 14.33 14.68 -22.01%
EPS -9.19 -3.35 -6.15 -6.88 -1.82 -2.14 -1.51 232.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4618 0.5296 0.5234 0.5357 0.5542 0.5542 0.5604 -12.07%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.225 0.21 0.28 0.225 0.25 0.31 0.315 -
P/RPS 1.37 1.33 1.75 1.39 1.12 1.33 1.32 2.50%
P/EPS -1.51 -3.86 -2.80 -2.01 -8.47 -8.92 -12.88 -75.95%
EY -66.30 -25.91 -35.69 -49.65 -11.81 -11.21 -7.76 316.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.33 0.26 0.28 0.34 0.35 -9.74%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 27/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.225 0.27 0.20 0.295 0.24 0.285 0.32 -
P/RPS 1.37 1.71 1.25 1.82 1.07 1.22 1.34 1.48%
P/EPS -1.51 -4.96 -2.00 -2.64 -8.13 -8.20 -13.09 -76.20%
EY -66.30 -20.15 -49.96 -37.87 -12.30 -12.19 -7.64 320.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.24 0.34 0.27 0.32 0.35 -9.74%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment