[EDEN] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 108.94%
YoY- 111.94%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 51,278 51,756 52,128 47,500 51,076 49,268 49,696 2.10%
PBT -16,410 -2,724 3,126 4,004 30,849 -15,586 -31,240 -34.77%
Tax -6,550 -677 -880 -792 -78,054 -1,861 -422 517.08%
NP -22,960 -3,401 2,246 3,212 -47,205 -17,448 -31,662 -19.20%
-
NP to SH -23,061 -4,433 2,792 4,152 -46,447 -16,938 -31,112 -18.02%
-
Tax Rate - - 28.15% 19.78% 253.02% - - -
Total Cost 74,238 55,157 49,882 44,288 98,281 66,716 81,358 -5.89%
-
Net Worth 261,544 233,521 236,635 236,635 233,521 267,771 264,657 -0.78%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 261,544 233,521 236,635 236,635 233,521 267,771 264,657 -0.78%
NOSH 311,362 311,362 311,362 311,362 311,362 311,362 311,362 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -44.78% -6.57% 4.31% 6.76% -92.42% -35.41% -63.71% -
ROE -8.82% -1.90% 1.18% 1.75% -19.89% -6.33% -11.76% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.47 16.62 16.74 15.26 16.40 15.82 15.96 2.10%
EPS -7.41 -1.43 0.90 1.32 -14.92 -5.44 -10.00 -18.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.75 0.76 0.76 0.75 0.86 0.85 -0.78%
Adjusted Per Share Value based on latest NOSH - 311,362
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.14 10.24 10.31 9.39 10.10 9.74 9.83 2.08%
EPS -4.56 -0.88 0.55 0.82 -9.19 -3.35 -6.15 -18.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5173 0.4618 0.468 0.468 0.4618 0.5296 0.5234 -0.77%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.18 0.21 0.23 0.22 0.225 0.21 0.28 -
P/RPS 1.09 1.26 1.37 1.44 1.37 1.33 1.75 -26.96%
P/EPS -2.43 -14.75 25.65 16.50 -1.51 -3.86 -2.80 -8.97%
EY -41.15 -6.78 3.90 6.06 -66.30 -25.91 -35.69 9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.30 0.29 0.30 0.24 0.33 -25.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 30/08/16 26/05/16 29/02/16 27/11/15 27/08/15 -
Price 0.21 0.185 0.23 0.22 0.225 0.27 0.20 -
P/RPS 1.28 1.11 1.37 1.44 1.37 1.71 1.25 1.58%
P/EPS -2.84 -12.99 25.65 16.50 -1.51 -4.96 -2.00 26.20%
EY -35.27 -7.70 3.90 6.06 -66.30 -20.15 -49.96 -20.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.30 0.29 0.30 0.31 0.24 2.74%

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