[EDEN] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -338.18%
YoY- 73.83%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 80,154 47,839 35,795 38,817 36,951 54,360 67,697 2.63%
PBT 15,547 -8,779 -14,341 -2,043 -11,690 -7,275 292 84.25%
Tax -2,397 -70 2,186 -508 -1,396 -783 -7,001 -15.19%
NP 13,150 -8,849 -12,155 -2,551 -13,086 -8,058 -6,709 -
-
NP to SH 14,215 -8,014 -11,712 -3,325 -12,704 -8,113 -6,686 -
-
Tax Rate 15.42% - - - - - 2,397.60% -
Total Cost 67,004 56,688 47,950 41,368 50,037 62,418 74,406 -1.59%
-
Net Worth 326,755 243,406 252,203 233,521 267,771 280,225 289,566 1.87%
Dividend
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 326,755 243,406 252,203 233,521 267,771 280,225 289,566 1.87%
NOSH 403,361 334,982 311,362 311,362 311,362 311,362 311,362 4.06%
Ratio Analysis
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 16.41% -18.50% -33.96% -6.57% -35.41% -14.82% -9.91% -
ROE 4.35% -3.29% -4.64% -1.42% -4.74% -2.90% -2.31% -
Per Share
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.87 15.13 11.50 12.47 11.87 17.46 21.74 -1.37%
EPS 3.52 -2.50 -3.76 -1.07 -4.08 -2.61 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.81 0.75 0.86 0.90 0.93 -2.10%
Adjusted Per Share Value based on latest NOSH - 311,362
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.86 9.47 7.08 7.68 7.31 10.76 13.40 2.62%
EPS 2.81 -1.59 -2.32 -0.66 -2.51 -1.61 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6466 0.4817 0.4991 0.4621 0.5299 0.5545 0.573 1.87%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.135 0.21 0.195 0.21 0.21 0.31 0.335 -
P/RPS 0.68 1.39 1.70 1.68 1.77 1.78 1.54 -11.81%
P/EPS 3.83 -8.28 -5.18 -19.66 -5.15 -11.90 -15.60 -
EY 26.10 -12.07 -19.29 -5.09 -19.43 -8.41 -6.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.27 0.24 0.28 0.24 0.34 0.36 -10.89%
Price Multiplier on Announcement Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/06/20 28/11/18 29/11/17 28/11/16 27/11/15 27/11/14 29/11/13 -
Price 0.16 0.115 0.185 0.185 0.27 0.285 0.34 -
P/RPS 0.81 0.76 1.61 1.48 2.28 1.63 1.56 -9.58%
P/EPS 4.54 -4.54 -4.92 -17.32 -6.62 -10.94 -15.83 -
EY 22.02 -22.05 -20.33 -5.77 -15.11 -9.14 -6.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.23 0.25 0.31 0.32 0.37 -9.02%

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