[EDEN] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -29.05%
YoY- -150.39%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 69,259 63,975 50,527 54,388 52,790 78,294 83,665 -2.86%
PBT 15,441 -7,040 -32,580 -19,372 -17,781 -3,509 13,980 1.53%
Tax -2,367 -6,932 -1,162 -13,667 3,950 -4,485 -8,767 -18.23%
NP 13,074 -13,972 -33,742 -33,039 -13,831 -7,994 5,213 15.18%
-
NP to SH 13,803 -12,819 -32,664 -33,607 -13,422 -8,231 5,271 15.95%
-
Tax Rate 15.33% - - - - - 62.71% -
Total Cost 56,185 77,947 84,269 87,427 66,621 86,288 78,452 -5.00%
-
Net Worth 326,755 243,406 252,203 233,521 266,786 280,225 289,566 1.87%
Dividend
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 326,755 243,406 252,203 233,521 266,786 280,225 289,566 1.87%
NOSH 403,361 334,982 311,362 311,362 311,362 311,362 311,362 4.06%
Ratio Analysis
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.88% -21.84% -66.78% -60.75% -26.20% -10.21% 6.23% -
ROE 4.22% -5.27% -12.95% -14.39% -5.03% -2.94% 1.82% -
Per Share
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 17.17 20.24 16.23 17.47 17.02 25.15 26.87 -6.65%
EPS 3.42 -4.06 -10.49 -10.79 -4.33 -2.64 1.69 11.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.81 0.75 0.86 0.90 0.93 -2.10%
Adjusted Per Share Value based on latest NOSH - 311,362
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.70 12.66 10.00 10.76 10.45 15.49 16.56 -2.87%
EPS 2.73 -2.54 -6.46 -6.65 -2.66 -1.63 1.04 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6466 0.4817 0.4991 0.4621 0.5279 0.5545 0.573 1.87%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.135 0.21 0.195 0.21 0.21 0.31 0.335 -
P/RPS 0.79 1.04 1.20 1.20 1.23 1.23 1.25 -6.81%
P/EPS 3.95 -5.18 -1.86 -1.95 -4.85 -11.73 19.79 -21.94%
EY 25.35 -19.31 -53.80 -51.40 -20.60 -8.53 5.05 28.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.27 0.24 0.28 0.24 0.34 0.36 -10.89%
Price Multiplier on Announcement Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/06/20 28/11/18 29/11/17 28/11/16 27/11/15 27/11/14 29/11/13 -
Price 0.16 0.115 0.185 0.185 0.27 0.285 0.34 -
P/RPS 0.93 0.57 1.14 1.06 1.59 1.13 1.27 -4.67%
P/EPS 4.68 -2.84 -1.76 -1.71 -6.24 -10.78 20.08 -20.06%
EY 21.39 -35.26 -56.71 -58.34 -16.02 -9.28 4.98 25.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.23 0.25 0.31 0.32 0.37 -9.02%

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