[EDEN] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -1282.03%
YoY- -3020.72%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 4,494 16,135 12,461 14,124 15,379 23,934 15,564 -15.26%
PBT -6,623 1,740 -14,363 -19,158 -6,071 3,765 13,690 -
Tax -3,270 -6,861 -6,042 -14,960 5,030 -3,703 -1,766 8.55%
NP -9,893 -5,121 -20,405 -34,118 -1,041 62 11,924 -
-
NP to SH -9,058 -4,802 -19,732 -33,735 -1,081 -120 11,959 -
-
Tax Rate - 394.31% - - - 98.35% 12.90% -
Total Cost 14,387 21,256 32,866 48,242 16,420 23,872 3,640 20.10%
-
Net Worth 314,653 245,975 261,544 233,521 280,225 289,566 295,793 0.82%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 314,653 245,975 261,544 233,521 280,225 289,566 295,793 0.82%
NOSH 403,361 311,362 311,362 311,362 311,362 311,362 311,362 3.51%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -220.14% -31.74% -163.75% -241.56% -6.77% 0.26% 76.61% -
ROE -2.88% -1.95% -7.54% -14.45% -0.39% -0.04% 4.04% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.11 5.18 4.00 4.54 4.94 7.69 5.00 -18.17%
EPS -2.25 -1.54 -6.34 -10.83 -0.35 -0.04 3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.84 0.75 0.90 0.93 0.95 -2.59%
Adjusted Per Share Value based on latest NOSH - 311,362
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.89 3.19 2.46 2.79 3.04 4.73 3.08 -15.25%
EPS -1.79 -0.95 -3.90 -6.67 -0.21 -0.02 2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6223 0.4865 0.5173 0.4618 0.5542 0.5727 0.585 0.82%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.165 0.175 0.18 0.225 0.25 0.32 0.28 -
P/RPS 14.81 3.38 4.50 4.96 5.06 4.16 5.60 13.84%
P/EPS -7.35 -11.35 -2.84 -2.08 -72.01 -830.30 7.29 -
EY -13.61 -8.81 -35.21 -48.15 -1.39 -0.12 13.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.21 0.30 0.28 0.34 0.29 -4.21%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.18 0.16 0.21 0.225 0.24 0.325 0.26 -
P/RPS 16.16 3.09 5.25 4.96 4.86 4.23 5.20 16.31%
P/EPS -8.02 -10.37 -3.31 -2.08 -69.13 -843.27 6.77 -
EY -12.47 -9.64 -30.18 -48.15 -1.45 -0.12 14.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.25 0.30 0.27 0.35 0.27 -2.11%

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