[EDEN] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 130.43%
YoY- 17.76%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 59,630 43,860 34,536 24,860 27,213 27,742 29,238 61.03%
PBT 7,050 3,838 3,400 5,164 -16,679 -664 510 478.76%
Tax -5,993 -4 0 -28 -1,489 -164 -366 548.13%
NP 1,057 3,834 3,400 5,136 -18,168 -828 144 279.07%
-
NP to SH 1,578 3,989 3,568 5,252 -17,259 -580 454 129.98%
-
Tax Rate 85.01% 0.10% 0.00% 0.54% - - 71.76% -
Total Cost 58,573 40,025 31,136 19,724 45,381 28,570 29,094 59.64%
-
Net Worth 321,590 321,590 282,352 282,352 276,393 296,192 295,910 5.72%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 321,590 321,590 282,352 282,352 276,393 296,192 295,910 5.72%
NOSH 459,414 459,414 459,414 441,744 403,361 403,361 403,361 9.08%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.77% 8.74% 9.84% 20.66% -66.76% -2.98% 0.49% -
ROE 0.49% 1.24% 1.26% 1.86% -6.24% -0.20% 0.15% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.98 9.55 8.56 6.16 6.79 6.93 7.31 46.78%
EPS 0.34 0.87 0.88 1.32 -4.31 -0.15 0.12 100.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.70 0.69 0.74 0.74 -3.64%
Adjusted Per Share Value based on latest NOSH - 441,744
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.80 8.68 6.83 4.92 5.38 5.49 5.79 60.95%
EPS 0.31 0.79 0.71 1.04 -3.42 -0.11 0.09 128.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6364 0.6364 0.5587 0.5587 0.5469 0.5861 0.5855 5.73%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.14 0.15 0.125 0.145 0.155 0.175 0.16 -
P/RPS 1.08 1.57 1.46 2.35 2.28 2.52 2.19 -37.66%
P/EPS 40.76 17.27 14.13 11.14 -3.60 -120.77 140.93 -56.36%
EY 2.45 5.79 7.08 8.98 -27.80 -0.83 0.71 128.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.18 0.21 0.22 0.24 0.22 -6.17%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 26/05/22 28/02/22 26/11/21 30/09/21 31/05/21 01/03/21 -
Price 0.18 0.14 0.155 0.13 0.145 0.155 0.185 -
P/RPS 1.39 1.47 1.81 2.11 2.13 2.24 2.53 -32.99%
P/EPS 52.40 16.12 17.52 9.98 -3.37 -106.97 162.95 -53.16%
EY 1.91 6.20 5.71 10.02 -29.71 -0.93 0.61 114.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.22 0.19 0.21 0.21 0.25 2.65%

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