[EDEN] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 31.64%
YoY- 54.51%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 62,787 63,785 72,442 87,232 51,931 47,726 41,446 31.80%
PBT -10,350 -11,705 -11,718 -12,228 -12,588 -19,121 -22,226 -39.83%
Tax 1,221 -93 -148 -80 -4,675 2,914 -518 -
NP -9,129 -11,798 -11,866 -12,308 -17,263 -16,206 -22,744 -45.49%
-
NP to SH -8,024 -10,685 -10,610 -11,280 -16,500 -15,616 -21,990 -48.84%
-
Tax Rate - - - - - - - -
Total Cost 71,916 75,583 84,308 99,540 69,194 63,933 64,190 7.84%
-
Net Worth 247,756 243,406 239,748 242,862 245,975 252,203 252,203 -1.17%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 247,756 243,406 239,748 242,862 245,975 252,203 252,203 -1.17%
NOSH 377,528 334,982 311,362 311,362 311,362 311,362 311,362 13.66%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -14.54% -18.50% -16.38% -14.11% -33.24% -33.96% -54.88% -
ROE -3.24% -4.39% -4.43% -4.64% -6.71% -6.19% -8.72% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.51 20.18 23.27 28.02 16.68 15.33 13.31 28.94%
EPS -2.46 -3.33 -3.40 -3.64 -5.30 -5.01 -7.06 -50.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.77 0.78 0.79 0.81 0.81 -3.31%
Adjusted Per Share Value based on latest NOSH - 311,362
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.42 12.61 14.33 17.25 10.27 9.44 8.20 31.78%
EPS -1.59 -2.11 -2.10 -2.23 -3.26 -3.09 -4.35 -48.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.4814 0.4742 0.4803 0.4865 0.4988 0.4988 -1.17%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.095 0.21 0.28 0.125 0.175 0.195 0.20 -
P/RPS 0.49 1.04 1.20 0.45 1.05 1.27 1.50 -52.47%
P/EPS -3.81 -6.21 -8.22 -3.45 -3.30 -3.89 -2.83 21.85%
EY -26.25 -16.10 -12.17 -28.98 -30.28 -25.72 -35.31 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.27 0.36 0.16 0.22 0.24 0.25 -38.61%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 30/08/18 31/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.11 0.115 0.225 0.245 0.16 0.185 0.19 -
P/RPS 0.56 0.57 0.97 0.87 0.96 1.21 1.43 -46.38%
P/EPS -4.41 -3.40 -6.60 -6.76 -3.02 -3.69 -2.69 38.90%
EY -22.67 -29.39 -15.14 -14.79 -33.12 -27.11 -37.17 -28.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.29 0.31 0.20 0.23 0.23 -28.11%

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