[EDEN] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 11.32%
YoY- -887.61%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 87,232 51,931 47,726 41,446 39,640 51,278 51,756 41.67%
PBT -12,228 -12,588 -19,121 -22,226 -24,360 -16,410 -2,724 172.37%
Tax -80 -4,675 2,914 -518 -88 -6,550 -677 -75.95%
NP -12,308 -17,263 -16,206 -22,744 -24,448 -22,960 -3,401 135.89%
-
NP to SH -11,280 -16,500 -15,616 -21,990 -24,796 -23,061 -4,433 86.48%
-
Tax Rate - - - - - - - -
Total Cost 99,540 69,194 63,933 64,190 64,088 74,238 55,157 48.28%
-
Net Worth 242,862 245,975 252,203 252,203 258,430 261,544 233,521 2.65%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 242,862 245,975 252,203 252,203 258,430 261,544 233,521 2.65%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,362 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -14.11% -33.24% -33.96% -54.88% -61.68% -44.78% -6.57% -
ROE -4.64% -6.71% -6.19% -8.72% -9.59% -8.82% -1.90% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 28.02 16.68 15.33 13.31 12.73 16.47 16.62 41.69%
EPS -3.64 -5.30 -5.01 -7.06 -7.96 -7.41 -1.43 86.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.81 0.81 0.83 0.84 0.75 2.65%
Adjusted Per Share Value based on latest NOSH - 311,362
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 17.26 10.28 9.44 8.20 7.84 10.15 10.24 41.67%
EPS -2.23 -3.27 -3.09 -4.35 -4.91 -4.56 -0.88 85.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4806 0.4867 0.4991 0.4991 0.5114 0.5175 0.4621 2.65%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.125 0.175 0.195 0.20 0.225 0.18 0.21 -
P/RPS 0.45 1.05 1.27 1.50 1.77 1.09 1.26 -49.69%
P/EPS -3.45 -3.30 -3.89 -2.83 -2.83 -2.43 -14.75 -62.07%
EY -28.98 -30.28 -25.72 -35.31 -35.39 -41.15 -6.78 163.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.22 0.24 0.25 0.27 0.21 0.28 -31.16%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 28/11/16 -
Price 0.245 0.16 0.185 0.19 0.25 0.21 0.185 -
P/RPS 0.87 0.96 1.21 1.43 1.96 1.28 1.11 -15.00%
P/EPS -6.76 -3.02 -3.69 -2.69 -3.14 -2.84 -12.99 -35.32%
EY -14.79 -33.12 -27.11 -37.17 -31.85 -35.27 -7.70 54.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.20 0.23 0.23 0.30 0.25 0.25 15.43%

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