[EDEN] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 31.39%
YoY- 46.36%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 27,213 58,333 51,931 51,278 52,988 69,733 92,035 -14.99%
PBT -16,677 8,654 -12,597 -16,406 -29,018 -13,366 4,055 -
Tax -1,489 -5,626 -4,674 -6,552 -14,554 4,565 -10,704 -23.12%
NP -18,166 3,028 -17,271 -22,958 -43,572 -8,801 -6,649 14.33%
-
NP to SH -17,257 4,308 -16,508 -23,059 -42,991 -8,822 -6,808 13.20%
-
Tax Rate - 65.01% - - - - 263.97% -
Total Cost 45,379 55,305 69,202 74,236 96,560 78,534 98,684 -9.83%
-
Net Worth 276,393 314,653 245,975 261,544 233,621 280,225 289,566 -0.61%
Dividend
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 276,393 314,653 245,975 261,544 233,621 280,225 289,566 -0.61%
NOSH 403,361 403,361 311,362 311,362 311,362 311,362 311,362 3.51%
Ratio Analysis
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -66.75% 5.19% -33.26% -44.77% -82.23% -12.62% -7.22% -
ROE -6.24% 1.37% -6.71% -8.82% -18.40% -3.15% -2.35% -
Per Share
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 6.79 14.46 16.68 16.47 17.01 22.40 29.56 -17.80%
EPS -4.31 1.07 -5.30 -7.41 -13.80 -2.83 -2.19 9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.78 0.79 0.84 0.75 0.90 0.93 -3.90%
Adjusted Per Share Value based on latest NOSH - 311,362
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.38 11.54 10.28 10.15 10.49 13.80 18.21 -15.00%
EPS -3.41 0.85 -3.27 -4.56 -8.51 -1.75 -1.35 13.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5469 0.6226 0.4867 0.5175 0.4623 0.5545 0.573 -0.61%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/21 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.155 0.165 0.175 0.18 0.225 0.25 0.32 -
P/RPS 2.28 1.14 1.05 1.09 1.32 1.12 1.08 10.47%
P/EPS -3.60 15.45 -3.30 -2.43 -1.63 -8.82 -14.64 -17.05%
EY -27.79 6.47 -30.30 -41.14 -61.34 -11.33 -6.83 20.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.22 0.21 0.30 0.28 0.34 -5.63%
Price Multiplier on Announcement Date
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/09/21 28/08/20 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.145 0.18 0.16 0.21 0.225 0.24 0.325 -
P/RPS 2.13 1.24 0.96 1.28 1.32 1.07 1.10 9.20%
P/EPS -3.37 16.86 -3.02 -2.84 -1.63 -8.47 -14.86 -17.94%
EY -29.71 5.93 -33.14 -35.27 -61.34 -11.81 -6.73 21.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.20 0.25 0.30 0.27 0.35 -6.58%

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