[EDEN] QoQ TTM 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- 34.77%
YoY- -63.07%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 54,204 52,237 52,988 52,790 57,466 64,083 69,733 -15.47%
PBT -11,836 -19,387 -29,018 -17,781 -25,856 -22,493 -13,366 -7.79%
Tax -14,784 -14,603 -14,554 3,950 5,034 4,846 4,565 -
NP -26,620 -33,990 -43,572 -13,831 -20,822 -17,647 -8,801 109.28%
-
NP to SH -26,042 -33,257 -42,991 -13,422 -20,575 -17,695 -8,822 105.91%
-
Tax Rate - - - - - - - -
Total Cost 80,824 86,227 96,560 66,621 78,288 81,730 78,534 1.93%
-
Net Worth 236,635 236,635 233,621 266,786 265,122 271,165 280,225 -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 236,635 236,635 233,621 266,786 265,122 271,165 280,225 -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 -49.11% -65.07% -82.23% -26.20% -36.23% -27.54% -12.62% -
ROE -11.01% -14.05% -18.40% -5.03% -7.76% -6.53% -3.15% -
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 17.41 16.78 17.01 17.02 18.42 20.56 22.40 -15.47%
EPS -8.36 -10.68 -13.80 -4.33 -6.60 -5.68 -2.83 106.01%
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 10.72 10.33 10.48 10.44 11.37 12.67 13.79 -15.46%
EPS -5.15 -6.58 -8.50 -2.65 -4.07 -3.50 -1.74 106.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.468 0.468 0.462 0.5276 0.5243 0.5363 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 1.32 1.31 1.32 1.23 1.52 1.09 1.12 11.58%
P/EPS -2.75 -2.06 -1.63 -4.85 -4.24 -3.96 -8.82 -54.05%
EY -36.36 -48.55 -61.34 -20.60 -23.56 -25.23 -11.33 117.72%
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 1.32 1.31 1.32 1.59 1.09 1.43 1.07 15.04%
P/EPS -2.75 -2.06 -1.63 -6.24 -3.03 -5.20 -8.47 -52.79%
EY -36.36 -48.55 -61.34 -16.02 -32.98 -19.24 -11.81 111.77%
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