[EDEN] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 102.23%
YoY- 111.94%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 51,278 38,817 26,064 11,875 51,076 36,951 24,848 61.73%
PBT -16,410 -2,043 1,563 1,001 30,849 -11,690 -15,620 3.32%
Tax -6,550 -508 -440 -198 -78,054 -1,396 -211 877.50%
NP -22,960 -2,551 1,123 803 -47,205 -13,086 -15,831 27.98%
-
NP to SH -23,061 -3,325 1,396 1,038 -46,447 -12,704 -15,556 29.85%
-
Tax Rate - - 28.15% 19.78% 253.02% - - -
Total Cost 74,238 41,368 24,941 11,072 98,281 50,037 40,679 49.06%
-
Net Worth 261,544 233,521 236,635 236,635 233,521 267,771 264,657 -0.78%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 261,544 233,521 236,635 236,635 233,521 267,771 264,657 -0.78%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,362 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -44.78% -6.57% 4.31% 6.76% -92.42% -35.41% -63.71% -
ROE -8.82% -1.42% 0.59% 0.44% -19.89% -4.74% -5.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.47 12.47 8.37 3.81 16.40 11.87 7.98 61.74%
EPS -7.41 -1.07 0.45 0.33 -14.92 -4.08 -5.00 29.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.75 0.76 0.76 0.75 0.86 0.85 -0.78%
Adjusted Per Share Value based on latest NOSH - 311,362
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.15 7.68 5.16 2.35 10.11 7.31 4.92 61.70%
EPS -4.56 -0.66 0.28 0.21 -9.19 -2.51 -3.08 29.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5175 0.4621 0.4683 0.4683 0.4621 0.5299 0.5237 -0.78%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.18 0.21 0.23 0.22 0.225 0.21 0.28 -
P/RPS 1.09 1.68 2.75 5.77 1.37 1.77 3.51 -53.97%
P/EPS -2.43 -19.66 51.30 65.99 -1.51 -5.15 -5.60 -42.53%
EY -41.15 -5.09 1.95 1.52 -66.30 -19.43 -17.84 74.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.30 0.29 0.30 0.24 0.33 -25.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 30/08/16 26/05/16 29/02/16 27/11/15 27/08/15 -
Price 0.21 0.185 0.23 0.22 0.225 0.27 0.20 -
P/RPS 1.28 1.48 2.75 5.77 1.37 2.28 2.51 -36.03%
P/EPS -2.84 -17.32 51.30 65.99 -1.51 -6.62 -4.00 -20.33%
EY -35.27 -5.77 1.95 1.52 -66.30 -15.11 -24.98 25.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.30 0.29 0.30 0.31 0.24 2.74%

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