[EDEN] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 18.33%
YoY- -56.59%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 26,064 11,875 51,076 36,951 24,848 12,626 69,739 -48.14%
PBT 1,563 1,001 30,849 -11,690 -15,620 -8,630 -13,345 -
Tax -440 -198 -78,054 -1,396 -211 -149 4,249 -
NP 1,123 803 -47,205 -13,086 -15,831 -8,779 -9,096 -
-
NP to SH 1,396 1,038 -46,447 -12,704 -15,556 -8,696 -9,191 -
-
Tax Rate 28.15% 19.78% 253.02% - - - - -
Total Cost 24,941 11,072 98,281 50,037 40,679 21,405 78,835 -53.60%
-
Net Worth 236,635 236,635 233,521 267,771 264,657 270,884 280,225 -10.66%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 236,635 236,635 233,521 267,771 264,657 270,884 280,225 -10.66%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,362 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.31% 6.76% -92.42% -35.41% -63.71% -69.53% -13.04% -
ROE 0.59% 0.44% -19.89% -4.74% -5.88% -3.21% -3.28% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.37 3.81 16.40 11.87 7.98 4.06 22.40 -48.15%
EPS 0.45 0.33 -14.92 -4.08 -5.00 -2.79 -2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.75 0.86 0.85 0.87 0.90 -10.66%
Adjusted Per Share Value based on latest NOSH - 311,362
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.16 2.35 10.11 7.31 4.92 2.50 13.80 -48.12%
EPS 0.28 0.21 -9.19 -2.51 -3.08 -1.72 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4683 0.4683 0.4621 0.5299 0.5237 0.536 0.5545 -10.66%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.23 0.22 0.225 0.21 0.28 0.225 0.25 -
P/RPS 2.75 5.77 1.37 1.77 3.51 5.55 1.12 82.10%
P/EPS 51.30 65.99 -1.51 -5.15 -5.60 -8.06 -8.47 -
EY 1.95 1.52 -66.30 -19.43 -17.84 -12.41 -11.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.30 0.24 0.33 0.26 0.28 4.71%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 29/02/16 27/11/15 27/08/15 29/05/15 27/02/15 -
Price 0.23 0.22 0.225 0.27 0.20 0.295 0.24 -
P/RPS 2.75 5.77 1.37 2.28 2.51 7.27 1.07 87.73%
P/EPS 51.30 65.99 -1.51 -6.62 -4.00 -10.56 -8.13 -
EY 1.95 1.52 -66.30 -15.11 -24.98 -9.47 -12.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.30 0.31 0.24 0.34 0.27 7.28%

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