[EDEN] QoQ Annualized Quarter Result on 31-Dec-2018

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- 24.91%
YoY- 51.37%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 59,926 52,630 43,584 62,787 63,785 72,442 87,232 -22.12%
PBT 5,057 536 428 -10,350 -11,705 -11,718 -12,228 -
Tax -956 -82 -124 1,221 -93 -148 -80 421.90%
NP 4,101 454 304 -9,129 -11,798 -11,866 -12,308 -
-
NP to SH 5,245 1,694 1,644 -8,024 -10,685 -10,610 -11,280 -
-
Tax Rate 18.90% 15.30% 28.97% - - - - -
Total Cost 55,825 52,176 43,280 71,916 75,583 84,308 99,540 -31.96%
-
Net Worth 316,066 303,888 298,302 247,756 243,406 239,748 242,862 19.18%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 316,066 303,888 298,302 247,756 243,406 239,748 242,862 19.18%
NOSH 403,361 395,028 390,861 377,528 334,982 311,362 311,362 18.81%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.84% 0.86% 0.70% -14.54% -18.50% -16.38% -14.11% -
ROE 1.66% 0.56% 0.55% -3.24% -4.39% -4.43% -4.64% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.79 13.34 11.25 19.51 20.18 23.27 28.02 -34.66%
EPS 1.29 0.42 0.44 -2.46 -3.33 -3.40 -3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.77 0.77 0.77 0.77 0.78 0.00%
Adjusted Per Share Value based on latest NOSH - 377,528
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.86 10.41 8.62 12.42 12.62 14.33 17.26 -22.11%
EPS 1.04 0.34 0.33 -1.59 -2.11 -2.10 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6254 0.6013 0.5903 0.4903 0.4817 0.4744 0.4806 19.17%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.135 0.125 0.13 0.095 0.21 0.28 0.125 -
P/RPS 0.91 0.94 1.16 0.49 1.04 1.20 0.45 59.84%
P/EPS 10.43 29.12 30.63 -3.81 -6.21 -8.22 -3.45 -
EY 9.59 3.43 3.26 -26.25 -16.10 -12.17 -28.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.17 0.12 0.27 0.36 0.16 4.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 29/05/19 28/02/19 28/11/18 30/08/18 31/05/18 -
Price 0.145 0.16 0.125 0.11 0.115 0.225 0.245 -
P/RPS 0.98 1.20 1.11 0.56 0.57 0.97 0.87 8.25%
P/EPS 11.20 37.28 29.46 -4.41 -3.40 -6.60 -6.76 -
EY 8.93 2.68 3.39 -22.67 -29.39 -15.14 -14.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.16 0.14 0.15 0.29 0.31 -27.82%

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