[EDEN] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -420.17%
YoY- 50.35%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 47,726 41,446 39,640 51,278 51,756 52,128 47,500 0.31%
PBT -19,121 -22,226 -24,360 -16,410 -2,724 3,126 4,004 -
Tax 2,914 -518 -88 -6,550 -677 -880 -792 -
NP -16,206 -22,744 -24,448 -22,960 -3,401 2,246 3,212 -
-
NP to SH -15,616 -21,990 -24,796 -23,061 -4,433 2,792 4,152 -
-
Tax Rate - - - - - 28.15% 19.78% -
Total Cost 63,933 64,190 64,088 74,238 55,157 49,882 44,288 27.70%
-
Net Worth 252,203 252,203 258,430 261,544 233,521 236,635 236,635 4.33%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 252,203 252,203 258,430 261,544 233,521 236,635 236,635 4.33%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,362 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -33.96% -54.88% -61.68% -44.78% -6.57% 4.31% 6.76% -
ROE -6.19% -8.72% -9.59% -8.82% -1.90% 1.18% 1.75% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.33 13.31 12.73 16.47 16.62 16.74 15.26 0.30%
EPS -5.01 -7.06 -7.96 -7.41 -1.43 0.90 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.83 0.84 0.75 0.76 0.76 4.33%
Adjusted Per Share Value based on latest NOSH - 311,362
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.44 8.20 7.84 10.15 10.24 10.32 9.40 0.28%
EPS -3.09 -4.35 -4.91 -4.56 -0.88 0.55 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4991 0.4991 0.5114 0.5175 0.4621 0.4683 0.4683 4.33%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.195 0.20 0.225 0.18 0.21 0.23 0.22 -
P/RPS 1.27 1.50 1.77 1.09 1.26 1.37 1.44 -8.02%
P/EPS -3.89 -2.83 -2.83 -2.43 -14.75 25.65 16.50 -
EY -25.72 -35.31 -35.39 -41.15 -6.78 3.90 6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.27 0.21 0.28 0.30 0.29 -11.84%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 31/05/17 28/02/17 28/11/16 30/08/16 26/05/16 -
Price 0.185 0.19 0.25 0.21 0.185 0.23 0.22 -
P/RPS 1.21 1.43 1.96 1.28 1.11 1.37 1.44 -10.94%
P/EPS -3.69 -2.69 -3.14 -2.84 -12.99 25.65 16.50 -
EY -27.11 -37.17 -31.85 -35.27 -7.70 3.90 6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.30 0.25 0.25 0.30 0.29 -14.30%

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