[EDEN] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -32.95%
YoY- 1524.77%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 178,296 160,056 152,111 146,614 146,220 136,824 59,630 107.13%
PBT 8,614 12,352 42,503 68,442 100,256 190,464 7,050 14.24%
Tax -3,454 -4,308 -16,455 -3,625 -3,580 -3,208 -5,993 -30.67%
NP 5,160 8,044 26,048 64,817 96,676 187,256 1,057 186.94%
-
NP to SH 5,160 8,044 26,048 64,817 96,676 187,256 1,578 119.83%
-
Tax Rate 40.10% 34.88% 38.71% 5.30% 3.57% 1.68% 85.01% -
Total Cost 173,136 152,012 126,063 81,797 49,544 -50,432 58,573 105.55%
-
Net Worth 257,272 257,272 257,272 280,242 280,242 338,823 321,590 -13.78%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 257,272 257,272 257,272 280,242 280,242 338,823 321,590 -13.78%
NOSH 459,414 459,414 459,414 459,414 459,414 459,414 459,414 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.89% 5.03% 17.12% 44.21% 66.12% 136.86% 1.77% -
ROE 2.01% 3.13% 10.12% 23.13% 34.50% 55.27% 0.49% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 38.81 34.84 33.11 31.91 31.83 33.92 12.98 107.13%
EPS 1.12 1.76 5.67 14.11 21.04 46.44 0.34 120.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.56 0.61 0.61 0.84 0.70 -13.78%
Adjusted Per Share Value based on latest NOSH - 459,414
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 35.28 31.67 30.10 29.01 28.93 27.07 11.80 107.12%
EPS 1.02 1.59 5.15 12.83 19.13 37.05 0.31 120.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5091 0.5091 0.5091 0.5545 0.5545 0.6705 0.6364 -13.78%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.22 0.175 0.18 0.145 0.145 0.17 0.14 -
P/RPS 0.57 0.50 0.54 0.45 0.46 0.50 1.08 -34.61%
P/EPS 19.59 9.99 3.17 1.03 0.69 0.37 40.76 -38.56%
EY 5.11 10.01 31.50 97.30 145.13 273.08 2.45 63.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.32 0.24 0.24 0.20 0.20 55.89%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 27/11/23 30/08/23 25/05/23 27/02/23 25/11/22 30/08/22 -
Price 0.155 0.225 0.165 0.15 0.15 0.14 0.18 -
P/RPS 0.40 0.65 0.50 0.47 0.47 0.41 1.39 -56.31%
P/EPS 13.80 12.85 2.91 1.06 0.71 0.30 52.40 -58.81%
EY 7.25 7.78 34.36 94.06 140.29 331.60 1.91 142.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.29 0.25 0.25 0.17 0.26 5.05%

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