[EDEN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -40.88%
YoY- 28.45%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 47,839 36,221 21,808 51,931 35,795 20,723 9,910 185.35%
PBT -8,779 -5,859 -3,057 -12,588 -14,341 -11,113 -6,090 27.58%
Tax -70 -74 -20 -4,675 2,186 -259 -22 116.17%
NP -8,849 -5,933 -3,077 -17,263 -12,155 -11,372 -6,112 27.95%
-
NP to SH -8,014 -5,305 -2,820 -16,500 -11,712 -10,995 -6,199 18.65%
-
Tax Rate - - - - - - - -
Total Cost 56,688 42,154 24,885 69,194 47,950 32,095 16,022 132.01%
-
Net Worth 243,406 239,748 242,862 245,975 252,203 252,203 258,430 -3.91%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 243,406 239,748 242,862 245,975 252,203 252,203 258,430 -3.91%
NOSH 334,982 311,362 311,362 311,362 311,362 311,362 311,362 4.99%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -18.50% -16.38% -14.11% -33.24% -33.96% -54.88% -61.68% -
ROE -3.29% -2.21% -1.16% -6.71% -4.64% -4.36% -2.40% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.13 11.63 7.00 16.68 11.50 6.66 3.18 182.61%
EPS -2.50 -1.70 -0.91 -5.30 -3.76 -3.53 -1.99 16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.79 0.81 0.81 0.83 -4.87%
Adjusted Per Share Value based on latest NOSH - 311,362
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.47 7.17 4.32 10.28 7.08 4.10 1.96 185.52%
EPS -1.59 -1.05 -0.56 -3.27 -2.32 -2.18 -1.23 18.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4817 0.4744 0.4806 0.4867 0.4991 0.4991 0.5114 -3.90%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.21 0.28 0.125 0.175 0.195 0.20 0.225 -
P/RPS 1.39 2.41 1.78 1.05 1.70 3.00 7.07 -66.15%
P/EPS -8.28 -16.43 -13.80 -3.30 -5.18 -5.66 -11.30 -18.70%
EY -12.07 -6.09 -7.25 -30.28 -19.29 -17.66 -8.85 22.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.16 0.22 0.24 0.25 0.27 0.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 30/08/18 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 -
Price 0.115 0.225 0.245 0.16 0.185 0.19 0.25 -
P/RPS 0.76 1.93 3.50 0.96 1.61 2.85 7.85 -78.88%
P/EPS -4.54 -13.21 -27.05 -3.02 -4.92 -5.38 -12.56 -49.22%
EY -22.05 -7.57 -3.70 -33.12 -20.33 -18.59 -7.96 97.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.29 0.31 0.20 0.23 0.23 0.30 -36.97%

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