[EDEN] QoQ Annualized 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- 45.56%
YoY- -56.59%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 52,128 47,500 51,076 49,268 49,696 50,504 69,739 -17.65%
PBT 3,126 4,004 30,849 -15,586 -31,240 -34,520 -13,345 -
Tax -880 -792 -78,054 -1,861 -422 -596 4,249 -
NP 2,246 3,212 -47,205 -17,448 -31,662 -35,116 -9,096 -
-
NP to SH 2,792 4,152 -46,447 -16,938 -31,112 -34,784 -9,191 -
-
Tax Rate 28.15% 19.78% 253.02% - - - - -
Total Cost 49,882 44,288 98,281 66,716 81,358 85,620 78,835 -26.31%
-
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 1.18% 1.75% -19.89% -6.33% -11.76% -12.84% -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 16.74 15.26 16.40 15.82 15.96 16.22 22.40 -17.66%
EPS 0.90 1.32 -14.92 -5.44 -10.00 -11.16 -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 10.31 9.39 10.10 9.74 9.83 9.99 13.79 -17.63%
EPS 0.55 0.82 -9.19 -3.35 -6.15 -6.88 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.468 0.468 0.4618 0.5296 0.5234 0.5357 0.5542 -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 1.37 1.44 1.37 1.33 1.75 1.39 1.12 14.39%
P/EPS 25.65 16.50 -1.51 -3.86 -2.80 -2.01 -8.47 -
EY 3.90 6.06 -66.30 -25.91 -35.69 -49.65 -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 1.37 1.44 1.37 1.71 1.25 1.82 1.07 17.92%
P/EPS 25.65 16.50 -1.51 -4.96 -2.00 -2.64 -8.13 -
EY 3.90 6.06 -66.30 -20.15 -49.96 -37.87 -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