[EDEN] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -227.75%
YoY- -104.76%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 34,536 24,860 27,213 27,742 29,238 33,540 82,218 -43.82%
PBT 3,400 5,164 -16,679 -664 510 4,632 8,930 -47.37%
Tax 0 -28 -1,489 -164 -366 -628 -5,667 -
NP 3,400 5,136 -18,168 -828 144 4,004 3,263 2.77%
-
NP to SH 3,568 5,252 -17,259 -580 454 4,460 5,163 -21.78%
-
Tax Rate 0.00% 0.54% - - 71.76% 13.56% 63.46% -
Total Cost 31,136 19,724 45,381 28,570 29,094 29,536 78,955 -46.13%
-
Net Worth 282,352 282,352 276,393 296,192 295,910 291,098 314,653 -6.94%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 282,352 282,352 276,393 296,192 295,910 291,098 314,653 -6.94%
NOSH 459,414 441,744 403,361 403,361 403,361 403,361 403,361 9.03%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.84% 20.66% -66.76% -2.98% 0.49% 11.94% 3.97% -
ROE 1.26% 1.86% -6.24% -0.20% 0.15% 1.53% 1.64% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.56 6.16 6.79 6.93 7.31 8.53 20.38 -43.82%
EPS 0.88 1.32 -4.31 -0.15 0.12 1.12 1.28 -22.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.69 0.74 0.74 0.74 0.78 -6.94%
Adjusted Per Share Value based on latest NOSH - 403,361
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.83 4.92 5.38 5.49 5.79 6.64 16.27 -43.84%
EPS 0.71 1.04 -3.42 -0.11 0.09 0.88 1.02 -21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5587 0.5587 0.5469 0.5861 0.5855 0.576 0.6226 -6.94%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.125 0.145 0.155 0.175 0.16 0.16 0.165 -
P/RPS 1.46 2.35 2.28 2.52 2.19 1.88 0.81 47.94%
P/EPS 14.13 11.14 -3.60 -120.77 140.93 14.11 12.89 6.29%
EY 7.08 8.98 -27.80 -0.83 0.71 7.09 7.76 -5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.22 0.24 0.22 0.22 0.21 -9.74%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 30/09/21 31/05/21 01/03/21 27/11/20 28/08/20 -
Price 0.155 0.13 0.145 0.155 0.185 0.15 0.18 -
P/RPS 1.81 2.11 2.13 2.24 2.53 1.76 0.88 61.52%
P/EPS 17.52 9.98 -3.37 -106.97 162.95 13.23 14.06 15.75%
EY 5.71 10.02 -29.71 -0.93 0.61 7.56 7.11 -13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.21 0.21 0.25 0.20 0.23 -2.91%

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