[EDEN] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -220.3%
YoY- -387.32%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 58,333 51,931 51,278 52,988 69,733 92,035 122,829 -9.44%
PBT 8,654 -12,597 -16,406 -29,018 -13,366 4,055 12,956 -5.23%
Tax -5,626 -4,674 -6,552 -14,554 4,565 -10,704 -2,235 13.09%
NP 3,028 -17,271 -22,958 -43,572 -8,801 -6,649 10,721 -15.51%
-
NP to SH 4,308 -16,508 -23,059 -42,991 -8,822 -6,808 10,660 -11.37%
-
Tax Rate 65.01% - - - - 263.97% 17.25% -
Total Cost 55,305 69,202 74,236 96,560 78,534 98,684 112,108 -8.98%
-
Net Worth 314,653 245,975 261,544 233,621 280,225 289,566 295,793 0.82%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 314,653 245,975 261,544 233,621 280,225 289,566 295,793 0.82%
NOSH 403,361 311,362 311,362 311,362 311,362 311,362 311,362 3.51%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.19% -33.26% -44.77% -82.23% -12.62% -7.22% 8.73% -
ROE 1.37% -6.71% -8.82% -18.40% -3.15% -2.35% 3.60% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.46 16.68 16.47 17.01 22.40 29.56 39.45 -12.52%
EPS 1.07 -5.30 -7.41 -13.80 -2.83 -2.19 3.42 -14.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.84 0.75 0.90 0.93 0.95 -2.59%
Adjusted Per Share Value based on latest NOSH - 311,362
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.54 10.28 10.15 10.49 13.80 18.21 24.31 -9.45%
EPS 0.85 -3.27 -4.56 -8.51 -1.75 -1.35 2.11 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6226 0.4867 0.5175 0.4623 0.5545 0.573 0.5853 0.82%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.165 0.175 0.18 0.225 0.25 0.32 0.28 -
P/RPS 1.14 1.05 1.09 1.32 1.12 1.08 0.71 6.51%
P/EPS 15.45 -3.30 -2.43 -1.63 -8.82 -14.64 8.18 8.84%
EY 6.47 -30.30 -41.14 -61.34 -11.33 -6.83 12.23 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.21 0.30 0.28 0.34 0.29 -4.21%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.18 0.16 0.21 0.225 0.24 0.325 0.26 -
P/RPS 1.24 0.96 1.28 1.32 1.07 1.10 0.66 8.77%
P/EPS 16.86 -3.02 -2.84 -1.63 -8.47 -14.86 7.59 11.22%
EY 5.93 -33.14 -35.27 -61.34 -11.81 -6.73 13.17 -10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.25 0.30 0.27 0.35 0.27 -2.11%

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